[KPJ] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 100.8%
YoY- -26.05%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,509,070 1,424,159 1,265,565 1,132,749 1,054,911 908,646 786,284 11.46%
PBT 97,507 106,050 95,673 73,154 101,969 86,778 79,346 3.49%
Tax -29,417 -30,971 -27,804 -18,217 -24,631 -21,402 -19,507 7.07%
NP 68,090 75,079 67,869 54,937 77,338 65,376 59,839 2.17%
-
NP to SH 64,507 69,888 63,964 50,387 68,135 57,670 56,410 2.25%
-
Tax Rate 30.17% 29.20% 29.06% 24.90% 24.16% 24.66% 24.58% -
Total Cost 1,440,980 1,349,080 1,197,696 1,077,812 977,573 843,270 726,445 12.08%
-
Net Worth 1,532,839 1,331,691 1,242,318 590,703 1,017,112 851,217 684,715 14.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 37,788 44,905 14,887 35,442 41,609 39,368 17,117 14.09%
Div Payout % 58.58% 64.25% 23.27% 70.34% 61.07% 68.27% 30.35% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 1,532,839 1,331,691 1,242,318 590,703 1,017,112 851,217 684,715 14.36%
NOSH 1,064,471 1,032,319 1,026,709 590,703 577,905 532,011 526,704 12.42%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 4.51% 5.27% 5.36% 4.85% 7.33% 7.19% 7.61% -
ROE 4.21% 5.25% 5.15% 8.53% 6.70% 6.78% 8.24% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 141.77 137.96 123.26 191.76 182.54 170.79 149.28 -0.85%
EPS 6.06 6.77 6.23 5.49 11.79 10.84 10.71 -9.04%
DPS 3.55 4.35 1.45 6.00 7.20 7.40 3.25 1.48%
NAPS 1.44 1.29 1.21 1.00 1.76 1.60 1.30 1.71%
Adjusted Per Share Value based on latest NOSH - 596,556
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 33.34 31.46 27.96 25.02 23.30 20.07 17.37 11.46%
EPS 1.43 1.54 1.41 1.11 1.51 1.27 1.25 2.26%
DPS 0.83 0.99 0.33 0.78 0.92 0.87 0.38 13.89%
NAPS 0.3386 0.2942 0.2744 0.1305 0.2247 0.188 0.1513 14.35%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 4.23 4.22 3.38 6.85 5.87 4.62 3.27 -
P/RPS 2.98 3.06 2.74 3.57 3.22 2.71 2.19 5.26%
P/EPS 69.80 62.33 54.25 80.30 49.79 42.62 30.53 14.76%
EY 1.43 1.60 1.84 1.25 2.01 2.35 3.28 -12.91%
DY 0.84 1.03 0.43 0.88 1.23 1.60 0.99 -2.69%
P/NAPS 2.94 3.27 2.79 6.85 3.34 2.89 2.52 2.60%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 29/08/16 27/08/15 26/08/14 30/08/13 16/08/12 19/08/11 30/08/10 -
Price 4.30 4.20 3.77 6.43 6.27 4.57 3.45 -
P/RPS 3.03 3.04 3.06 3.35 3.43 2.68 2.31 4.62%
P/EPS 70.96 62.04 60.51 75.38 53.18 42.16 32.21 14.05%
EY 1.41 1.61 1.65 1.33 1.88 2.37 3.10 -12.29%
DY 0.83 1.04 0.38 0.93 1.15 1.62 0.94 -2.05%
P/NAPS 2.99 3.26 3.12 6.43 3.56 2.86 2.65 2.03%

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