[KPJ] QoQ TTM Result on 30-Sep-2014 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 8.32%
YoY- 22.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 2,797,730 2,746,281 2,639,136 2,556,359 2,464,464 2,389,339 2,331,648 12.95%
PBT 227,014 221,775 217,207 204,906 182,076 169,929 159,557 26.58%
Tax -72,558 -70,490 -69,961 -66,964 -58,779 -53,749 -49,192 29.66%
NP 154,456 151,285 147,246 137,942 123,297 116,180 110,365 25.19%
-
NP to SH 148,954 146,703 143,030 126,402 116,691 108,242 103,114 27.87%
-
Tax Rate 31.96% 31.78% 32.21% 32.68% 32.28% 31.63% 30.83% -
Total Cost 2,643,274 2,594,996 2,491,890 2,418,417 2,341,167 2,273,159 2,221,283 12.33%
-
Net Worth 1,293,377 1,353,628 1,030,464 1,224,732 1,241,004 1,243,789 601,709 66.78%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 110,158 107,484 79,772 41,828 38,744 35,803 59,200 51.45%
Div Payout % 73.95% 73.27% 55.77% 33.09% 33.20% 33.08% 57.41% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 1,293,377 1,353,628 1,030,464 1,224,732 1,241,004 1,243,789 601,709 66.78%
NOSH 1,002,618 1,065,849 1,030,464 1,029,187 1,025,623 1,027,925 601,709 40.68%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 5.52% 5.51% 5.58% 5.40% 5.00% 4.86% 4.73% -
ROE 11.52% 10.84% 13.88% 10.32% 9.40% 8.70% 17.14% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 279.04 257.66 256.11 248.39 240.29 232.44 387.50 -19.70%
EPS 14.86 13.76 13.88 12.28 11.38 10.53 17.14 -9.10%
DPS 10.99 10.08 7.75 4.06 3.78 3.48 9.84 7.66%
NAPS 1.29 1.27 1.00 1.19 1.21 1.21 1.00 18.55%
Adjusted Per Share Value based on latest NOSH - 1,029,187
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 64.07 62.89 60.44 58.54 56.44 54.72 53.39 12.96%
EPS 3.41 3.36 3.28 2.89 2.67 2.48 2.36 27.89%
DPS 2.52 2.46 1.83 0.96 0.89 0.82 1.36 51.03%
NAPS 0.2962 0.31 0.236 0.2805 0.2842 0.2848 0.1378 66.78%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 4.22 4.26 3.70 3.88 3.38 2.99 3.88 -
P/RPS 1.51 1.65 1.44 1.56 1.41 1.29 1.00 31.71%
P/EPS 28.41 30.95 26.66 31.59 29.71 28.39 22.64 16.38%
EY 3.52 3.23 3.75 3.17 3.37 3.52 4.42 -14.11%
DY 2.60 2.37 2.09 1.05 1.12 1.16 2.54 1.57%
P/NAPS 3.27 3.35 3.70 3.26 2.79 2.47 3.88 -10.80%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 28/05/15 27/02/15 25/11/14 26/08/14 26/05/14 28/02/14 -
Price 4.20 4.22 4.00 3.85 3.77 3.33 3.37 -
P/RPS 1.51 1.64 1.56 1.55 1.57 1.43 0.87 44.56%
P/EPS 28.27 30.66 28.82 31.35 33.14 31.62 19.67 27.43%
EY 3.54 3.26 3.47 3.19 3.02 3.16 5.09 -21.55%
DY 2.62 2.39 1.94 1.06 1.00 1.05 2.92 -6.99%
P/NAPS 3.26 3.32 4.00 3.24 3.12 2.75 3.37 -2.19%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment