[KPJ] QoQ TTM Result on 31-Dec-2016 [#4]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

21-Feb-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2016

Quarter

31-Dec-2016 [#4]

Profit Trend

QoQ- 19.89%

YoY- 10.11%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
TTM Result
Revenue	3,135,122	3,098,958	3,071,057	3,012,116	2,977,704	2,932,504	2,881,652	5.77%
YoY %	1.17%	0.91%	1.96%	1.16%	1.54%	1.76%	-	-
Horiz. %	108.80%	107.54%	106.57%	104.53%	103.33%	101.76%	100.00%	-
PBT	212,984	212,436	212,979	211,637	193,716	200,665	210,013	0.94%
YoY %	0.26%	-0.25%	0.63%	9.25%	-3.46%	-4.45%	-	-
Horiz. %	101.41%	101.15%	101.41%	100.77%	92.24%	95.55%	100.00%	-
Tax	-54,881	-53,143	-53,671	-56,094	-61,758	-62,525	-64,641	-10.32%
YoY %	-3.27%	0.98%	4.32%	9.17%	1.23%	3.27%	-	-
Horiz. %	84.90%	82.21%	83.03%	86.78%	95.54%	96.73%	100.00%	-
NP	158,103	159,293	159,308	155,543	131,958	138,140	145,372	5.75%
YoY %	-0.75%	-0.01%	2.42%	17.87%	-4.48%	-4.97%	-	-
Horiz. %	108.76%	109.58%	109.59%	107.00%	90.77%	95.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	153,182	155,124	153,294	149,006	124,289	129,949	135,609	8.45%
YoY %	-1.25%	1.19%	2.88%	19.89%	-4.36%	-4.17%	-	-
Horiz. %	112.96%	114.39%	113.04%	109.88%	91.65%	95.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.77%	25.02%	25.20%	26.50%	31.88%	31.16%	30.78%	-
YoY %	3.00%	-0.71%	-4.91%	-16.88%	2.31%	1.23%	-	-
Horiz. %	83.72%	81.29%	81.87%	86.09%	103.57%	101.23%	100.00%	-
Total Cost	2,977,019	2,939,665	2,911,749	2,856,573	2,845,746	2,794,364	2,736,280	5.77%
YoY %	1.27%	0.96%	1.93%	0.38%	1.84%	2.12%	-	-
Horiz. %	108.80%	107.43%	106.41%	104.40%	104.00%	102.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	752,075	1,684,780	1,668,266	419,797	1,072,508	1,554,482	1,493,097	-36.66%
YoY %	-55.36%	0.99%	297.40%	-60.86%	-31.01%	4.11%	-	-
Horiz. %	50.37%	112.84%	111.73%	28.12%	71.83%	104.11%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	83,457	92,217	91,955	46,218	58,366	72,436	70,550	11.84%
YoY %	-9.50%	0.28%	98.96%	-20.81%	-19.42%	2.67%	-	-
Horiz. %	118.29%	130.71%	130.34%	65.51%	82.73%	102.67%	100.00%	-
Div Payout %	54.48%	59.45%	59.99%	31.02%	46.96%	55.74%	52.03%	-
YoY %	-8.36%	-0.90%	93.39%	-33.94%	-15.75%	7.13%	-	-
Horiz. %	104.71%	114.26%	115.30%	59.62%	90.26%	107.13%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	752,075	1,684,780	1,668,266	419,797	1,072,508	1,554,482	1,493,097	-36.66%
YoY %	-55.36%	0.99%	297.40%	-60.86%	-31.01%	4.11%	-	-
Horiz. %	50.37%	112.84%	111.73%	28.12%	71.83%	104.11%	100.00%	-
NOSH	4,280,627	1,094,013	1,090,370	1,134,586	1,072,508	1,079,501	1,051,476	154.74%
YoY %	291.28%	0.33%	-3.90%	5.79%	-0.65%	2.67%	-	-
Horiz. %	407.11%	104.05%	103.70%	107.90%	102.00%	102.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	5.04%	5.14%	5.19%	5.16%	4.43%	4.71%	5.04%	-
YoY %	-1.95%	-0.96%	0.58%	16.48%	-5.94%	-6.55%	-	-
Horiz. %	100.00%	101.98%	102.98%	102.38%	87.90%	93.45%	100.00%	-
ROE	20.37%	9.21%	9.19%	35.49%	11.59%	8.36%	9.08%	-
YoY %	121.17%	0.22%	-74.11%	206.21%	38.64%	-7.93%	-	-
Horiz. %	224.34%	101.43%	101.21%	390.86%	127.64%	92.07%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	162.58	283.27	281.65	265.48	277.64	271.65	274.06	-29.37%
YoY %	-42.61%	0.58%	6.09%	-4.38%	2.21%	-0.88%	-	-
Horiz. %	59.32%	103.36%	102.77%	96.87%	101.31%	99.12%	100.00%	-
EPS	7.94	14.18	14.06	13.13	11.59	12.04	12.90	-27.62%
YoY %	-44.01%	0.85%	7.08%	13.29%	-3.74%	-6.67%	-	-
Horiz. %	61.55%	109.92%	108.99%	101.78%	89.84%	93.33%	100.00%	-
DPS	4.33	8.43	8.43	4.07	5.49	6.71	6.71	-25.30%
YoY %	-48.64%	0.00%	107.13%	-25.87%	-18.18%	0.00%	-	-
Horiz. %	64.53%	125.63%	125.63%	60.66%	81.82%	100.00%	100.00%	-
NAPS	0.39	1.54	1.53	0.37	1.00	1.44	1.42	-57.71%
YoY %	-74.68%	0.65%	313.51%	-63.00%	-30.56%	1.41%	-	-
Horiz. %	27.46%	108.45%	107.75%	26.06%	70.42%	101.41%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,134,586
RPS	69.26	68.46	67.84	66.54	65.78	64.78	63.66	5.77%
YoY %	1.17%	0.91%	1.95%	1.16%	1.54%	1.76%	-	-
Horiz. %	108.80%	107.54%	106.57%	104.52%	103.33%	101.76%	100.00%	-
EPS	3.38	3.43	3.39	3.29	2.75	2.87	3.00	8.26%
YoY %	-1.46%	1.18%	3.04%	19.64%	-4.18%	-4.33%	-	-
Horiz. %	112.67%	114.33%	113.00%	109.67%	91.67%	95.67%	100.00%	-
DPS	1.84	2.04	2.03	1.02	1.29	1.60	1.56	11.62%
YoY %	-9.80%	0.49%	99.02%	-20.93%	-19.37%	2.56%	-	-
Horiz. %	117.95%	130.77%	130.13%	65.38%	82.69%	102.56%	100.00%	-
NAPS	0.1661	0.3722	0.3685	0.0927	0.2369	0.3434	0.3298	-36.67%
YoY %	-55.37%	1.00%	297.52%	-60.87%	-31.01%	4.12%	-	-
Horiz. %	50.36%	112.86%	111.73%	28.11%	71.83%	104.12%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	1.04	4.22	4.05	4.18	4.23	4.23	4.27	-
P/RPS	0.64	1.49	1.44	1.57	1.52	1.56	1.56	-44.75%
YoY %	-57.05%	3.47%	-8.28%	3.29%	-2.56%	0.00%	-	-
Horiz. %	41.03%	95.51%	92.31%	100.64%	97.44%	100.00%	100.00%	-
P/EPS	13.09	29.76	28.81	31.83	36.50	35.14	33.11	-46.10%
YoY %	-56.01%	3.30%	-9.49%	-12.79%	3.87%	6.13%	-	-
Horiz. %	39.53%	89.88%	87.01%	96.13%	110.24%	106.13%	100.00%	-
EY	7.64	3.36	3.47	3.14	2.74	2.85	3.02	85.55%
YoY %	127.38%	-3.17%	10.51%	14.60%	-3.86%	-5.63%	-	-
Horiz. %	252.98%	111.26%	114.90%	103.97%	90.73%	94.37%	100.00%	-
DY	4.16	2.00	2.08	0.97	1.30	1.59	1.57	91.36%
YoY %	108.00%	-3.85%	114.43%	-25.38%	-18.24%	1.27%	-	-
Horiz. %	264.97%	127.39%	132.48%	61.78%	82.80%	101.27%	100.00%	-
P/NAPS	2.67	2.74	2.65	11.30	4.23	2.94	3.01	-7.67%
YoY %	-2.55%	3.40%	-76.55%	167.14%	43.88%	-2.33%	-	-
Horiz. %	88.70%	91.03%	88.04%	375.42%	140.53%	97.67%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/17	24/08/17	26/05/17	21/02/17	30/11/16	29/08/16	19/05/16	-
Price	1.02	4.20	4.17	4.07	4.20	4.30	4.23	-
P/RPS	0.63	1.48	1.48	1.53	1.51	1.58	1.54	-44.86%
YoY %	-57.43%	0.00%	-3.27%	1.32%	-4.43%	2.60%	-	-
Horiz. %	40.91%	96.10%	96.10%	99.35%	98.05%	102.60%	100.00%	-
P/EPS	12.84	29.62	29.66	30.99	36.24	35.72	32.80	-46.45%
YoY %	-56.65%	-0.13%	-4.29%	-14.49%	1.46%	8.90%	-	-
Horiz. %	39.15%	90.30%	90.43%	94.48%	110.49%	108.90%	100.00%	-
EY	7.79	3.38	3.37	3.23	2.76	2.80	3.05	86.74%
YoY %	130.47%	0.30%	4.33%	17.03%	-1.43%	-8.20%	-	-
Horiz. %	255.41%	110.82%	110.49%	105.90%	90.49%	91.80%	100.00%	-
DY	4.24	2.01	2.02	1.00	1.31	1.56	1.59	92.18%
YoY %	110.95%	-0.50%	102.00%	-23.66%	-16.03%	-1.89%	-	-
Horiz. %	266.67%	126.42%	127.04%	62.89%	82.39%	98.11%	100.00%	-
P/NAPS	2.62	2.73	2.73	11.00	4.20	2.99	2.98	-8.21%
YoY %	-4.03%	0.00%	-75.18%	161.90%	40.47%	0.34%	-	-
Horiz. %	87.92%	91.61%	91.61%	369.13%	140.94%	100.34%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos