[KPJ] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

29-Nov-2012

Admission Sponsor

Sponsor

Financial Year

31-Dec-2012

Quarter

30-Sep-2012 [#3]

Profit Trend

QoQ- -0.68%

YoY- 10.13%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Annualized Quarter Result
Revenue	2,861,330	2,563,524	2,263,909	2,113,985	1,846,228	1,630,357	1,428,012	12.27%
YoY %	11.62%	13.23%	7.09%	14.50%	13.24%	14.17%	-	-
Horiz. %	200.37%	179.52%	158.54%	148.04%	129.29%	114.17%	100.00%	-
PBT	215,349	196,120	135,654	199,396	178,305	163,276	139,337	7.52%
YoY %	9.80%	44.57%	-31.97%	11.83%	9.20%	17.18%	-	-
Horiz. %	154.55%	140.75%	97.36%	143.10%	127.97%	117.18%	100.00%	-
Tax	-61,296	-57,573	-33,877	-47,168	-42,133	-39,145	-31,908	11.48%
YoY %	-6.47%	-69.95%	28.18%	-11.95%	-7.63%	-22.68%	-	-
Horiz. %	192.10%	180.43%	106.17%	147.82%	132.05%	122.68%	100.00%	-
NP	154,053	138,546	101,777	152,228	136,172	124,130	107,429	6.18%
YoY %	11.19%	36.13%	-33.14%	11.79%	9.70%	15.55%	-	-
Horiz. %	143.40%	128.97%	94.74%	141.70%	126.76%	115.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,060	124,120	93,069	135,338	122,885	115,518	98,029	6.62%
YoY %	16.07%	33.36%	-31.23%	10.13%	6.38%	17.84%	-	-
Horiz. %	146.96%	126.62%	94.94%	138.06%	125.36%	117.84%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.46%	29.36%	24.97%	23.66%	23.63%	23.97%	22.90%	-
YoY %	-3.07%	17.58%	5.54%	0.13%	-1.42%	4.67%	-	-
Horiz. %	124.28%	128.21%	109.04%	103.32%	103.19%	104.67%	100.00%	-
Total Cost	2,707,277	2,424,977	2,162,132	1,961,757	1,710,056	1,506,226	1,320,582	12.70%
YoY %	11.64%	12.16%	10.21%	14.72%	13.53%	14.06%	-	-
Horiz. %	205.01%	183.63%	163.73%	148.55%	129.49%	114.06%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,416,475	1,222,705	591,041	1,045,409	894,902	716,643	589,837	15.71%
YoY %	15.85%	106.87%	-43.46%	16.82%	24.87%	21.50%	-	-
Horiz. %	240.15%	207.30%	100.20%	177.24%	151.72%	121.50%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	84,092	39,729	63,044	75,534	72,028	46,350	27,691	20.32%
YoY %	111.66%	-36.98%	-16.54%	4.87%	55.40%	67.38%	-	-
Horiz. %	303.68%	143.47%	227.67%	272.77%	260.11%	167.38%	100.00%	-
Div Payout %	58.37%	32.01%	67.74%	55.81%	58.61%	40.12%	28.25%	-
YoY %	82.35%	-52.75%	21.38%	-4.78%	46.09%	42.02%	-	-
Horiz. %	206.62%	113.31%	239.79%	197.56%	207.47%	142.02%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	1,416,475	1,222,705	591,041	1,045,409	894,902	716,643	589,837	15.71%
YoY %	15.85%	106.87%	-43.46%	16.82%	24.87%	21.50%	-	-
Horiz. %	240.15%	207.30%	100.20%	177.24%	151.72%	121.50%	100.00%	-
NOSH	1,033,923	1,027,483	591,041	584,027	545,672	534,808	207,689	30.65%
YoY %	0.63%	73.84%	1.20%	7.03%	2.03%	157.50%	-	-
Horiz. %	497.82%	494.72%	284.58%	281.20%	262.74%	257.50%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	5.38%	5.40%	4.50%	7.20%	7.38%	7.61%	7.52%	-
YoY %	-0.37%	20.00%	-37.50%	-2.44%	-3.02%	1.20%	-	-
Horiz. %	71.54%	71.81%	59.84%	95.74%	98.14%	101.20%	100.00%	-
ROE	10.17%	10.15%	15.75%	12.95%	13.73%	16.12%	16.62%	-
YoY %	0.20%	-35.56%	21.62%	-5.68%	-14.83%	-3.01%	-	-
Horiz. %	61.19%	61.07%	94.77%	77.92%	82.61%	96.99%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	276.74	249.50	383.04	361.97	338.34	304.85	687.57	-14.06%
YoY %	10.92%	-34.86%	5.82%	6.98%	10.99%	-55.66%	-	-
Horiz. %	40.25%	36.29%	55.71%	52.64%	49.21%	44.34%	100.00%	-
EPS	13.93	12.08	9.48	23.17	22.52	21.60	47.20	-18.39%
YoY %	15.31%	27.43%	-59.09%	2.89%	4.26%	-54.24%	-	-
Horiz. %	29.51%	25.59%	20.08%	49.09%	47.71%	45.76%	100.00%	-
DPS	8.13	3.87	10.67	12.93	13.20	8.67	13.33	-7.90%
YoY %	110.08%	-63.73%	-17.48%	-2.05%	52.25%	-34.96%	-	-
Horiz. %	60.99%	29.03%	80.05%	97.00%	99.02%	65.04%	100.00%	-
NAPS	1.37	1.19	1.00	1.79	1.64	1.34	2.84	-11.43%
YoY %	15.13%	19.00%	-44.13%	9.15%	22.39%	-52.82%	-	-
Horiz. %	48.24%	41.90%	35.21%	63.03%	57.75%	47.18%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 596,940
RPS	63.21	56.63	50.01	46.70	40.79	36.02	31.55	12.27%
YoY %	11.62%	13.24%	7.09%	14.49%	13.24%	14.17%	-	-
Horiz. %	200.35%	179.49%	158.51%	148.02%	129.29%	114.17%	100.00%	-
EPS	3.18	2.74	2.06	2.99	2.71	2.55	2.17	6.57%
YoY %	16.06%	33.01%	-31.10%	10.33%	6.27%	17.51%	-	-
Horiz. %	146.54%	126.27%	94.93%	137.79%	124.88%	117.51%	100.00%	-
DPS	1.86	0.88	1.39	1.67	1.59	1.02	0.61	20.40%
YoY %	111.36%	-36.69%	-16.77%	5.03%	55.88%	67.21%	-	-
Horiz. %	304.92%	144.26%	227.87%	273.77%	260.66%	167.21%	100.00%	-
NAPS	0.3129	0.2701	0.1306	0.2309	0.1977	0.1583	0.1303	15.71%
YoY %	15.85%	106.81%	-43.44%	16.79%	24.89%	21.49%	-	-
Horiz. %	240.14%	207.29%	100.23%	177.21%	151.73%	121.49%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	4.20	3.88	6.15	6.10	4.00	3.48	1.37	-
P/RPS	1.52	1.56	1.61	1.69	1.18	1.14	0.20	40.19%
YoY %	-2.56%	-3.11%	-4.73%	43.22%	3.51%	470.00%	-	-
Horiz. %	760.00%	780.00%	805.00%	845.00%	590.00%	570.00%	100.00%	-
P/EPS	30.14	32.12	39.06	26.32	17.76	16.11	2.90	47.69%
YoY %	-6.16%	-17.77%	48.40%	48.20%	10.24%	455.52%	-	-
Horiz. %	1,039.31%	1,107.59%	1,346.90%	907.59%	612.41%	555.52%	100.00%	-
EY	3.32	3.11	2.56	3.80	5.63	6.21	34.45	-32.27%
YoY %	6.75%	21.48%	-32.63%	-32.50%	-9.34%	-81.97%	-	-
Horiz. %	9.64%	9.03%	7.43%	11.03%	16.34%	18.03%	100.00%	-
DY	1.94	1.00	1.73	2.12	3.30	2.49	9.73	-23.55%
YoY %	94.00%	-42.20%	-18.40%	-35.76%	32.53%	-74.41%	-	-
Horiz. %	19.94%	10.28%	17.78%	21.79%	33.92%	25.59%	100.00%	-
P/NAPS	3.07	3.26	6.15	3.41	2.44	2.60	0.48	36.22%
YoY %	-5.83%	-46.99%	80.35%	39.75%	-6.15%	441.67%	-	-
Horiz. %	639.58%	679.17%	1,281.25%	710.42%	508.33%	541.67%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	26/11/15	25/11/14	28/11/13	29/11/12	29/11/11	30/11/10	24/11/09	-
Price	4.24	3.85	6.12	5.80	4.18	3.78	1.65	-
P/RPS	1.53	1.54	1.60	1.60	1.24	1.24	0.24	36.15%
YoY %	-0.65%	-3.75%	0.00%	29.03%	0.00%	416.67%	-	-
Horiz. %	637.50%	641.67%	666.67%	666.67%	516.67%	516.67%	100.00%	-
P/EPS	30.43	31.87	38.87	25.03	18.56	17.50	3.50	43.37%
YoY %	-4.52%	-18.01%	55.29%	34.86%	6.06%	400.00%	-	-
Horiz. %	869.43%	910.57%	1,110.57%	715.14%	530.29%	500.00%	100.00%	-
EY	3.29	3.14	2.57	4.00	5.39	5.71	28.61	-30.25%
YoY %	4.78%	22.18%	-35.75%	-25.79%	-5.60%	-80.04%	-	-
Horiz. %	11.50%	10.98%	8.98%	13.98%	18.84%	19.96%	100.00%	-
DY	1.92	1.00	1.74	2.23	3.16	2.29	8.08	-21.29%
YoY %	92.00%	-42.53%	-21.97%	-29.43%	37.99%	-71.66%	-	-
Horiz. %	23.76%	12.38%	21.53%	27.60%	39.11%	28.34%	100.00%	-
P/NAPS	3.09	3.24	6.12	3.24	2.55	2.82	0.58	32.13%
YoY %	-4.63%	-47.06%	88.89%	27.06%	-9.57%	386.21%	-	-
Horiz. %	532.76%	558.62%	1,055.17%	558.62%	439.66%	486.21%	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