[KPJ] YoY Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -70.69%
YoY- 20.44%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 793,909 743,946 709,887 602,742 545,051 525,621 437,748 10.42%
PBT 54,229 51,021 50,046 45,478 35,106 49,303 41,553 4.53%
Tax -14,173 -14,398 -13,666 -13,137 -8,580 -11,451 -10,238 5.56%
NP 40,056 36,623 36,380 32,341 26,526 37,852 31,315 4.18%
-
NP to SH 38,272 34,173 33,894 30,221 25,093 33,337 27,510 5.65%
-
Tax Rate 26.14% 28.22% 27.31% 28.89% 24.44% 23.23% 24.64% -
Total Cost 753,853 707,323 673,507 570,401 518,525 487,769 406,433 10.83%
-
Net Worth 1,668,266 1,493,097 1,353,628 1,243,789 1,000,210 986,912 835,074 12.21%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 23,988 18,400 27,712 - 23,396 26,967 26,765 -1.80%
Div Payout % 62.68% 53.85% 81.76% - 93.24% 80.90% 97.29% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,668,266 1,493,097 1,353,628 1,243,789 1,000,210 986,912 835,074 12.21%
NOSH 1,090,370 1,051,476 1,065,849 1,027,925 584,918 573,786 535,304 12.57%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 5.05% 4.92% 5.12% 5.37% 4.87% 7.20% 7.15% -
ROE 2.29% 2.29% 2.50% 2.43% 2.51% 3.38% 3.29% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 72.81 70.75 66.60 58.64 93.18 91.61 81.78 -1.91%
EPS 3.51 3.25 3.23 2.94 4.29 5.81 5.09 -6.00%
DPS 2.20 1.75 2.60 0.00 4.00 4.70 5.00 -12.77%
NAPS 1.53 1.42 1.27 1.21 1.71 1.72 1.56 -0.32%
Adjusted Per Share Value based on latest NOSH - 1,027,925
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 17.54 16.43 15.68 13.32 12.04 11.61 9.67 10.42%
EPS 0.85 0.75 0.75 0.67 0.55 0.74 0.61 5.68%
DPS 0.53 0.41 0.61 0.00 0.52 0.60 0.59 -1.76%
NAPS 0.3685 0.3298 0.299 0.2748 0.221 0.218 0.1845 12.20%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 4.05 4.27 4.26 2.99 5.94 5.15 4.00 -
P/RPS 5.67 6.04 6.40 5.10 6.37 5.62 4.89 2.49%
P/EPS 115.38 131.38 133.96 101.70 138.46 88.64 77.83 6.77%
EY 0.87 0.76 0.75 0.98 0.72 1.13 1.28 -6.22%
DY 0.14 0.41 0.61 0.00 0.67 0.91 1.25 -30.54%
P/NAPS 4.05 3.01 3.35 2.47 3.47 2.99 2.56 7.93%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 26/05/17 19/05/16 28/05/15 26/05/14 22/05/13 31/05/12 20/05/11 -
Price 4.17 4.23 4.22 3.33 6.55 5.88 4.16 -
P/RPS 5.83 5.98 6.34 5.68 7.03 6.42 5.09 2.28%
P/EPS 118.80 130.15 132.70 113.27 152.68 101.20 80.95 6.59%
EY 0.84 0.77 0.75 0.88 0.65 0.99 1.24 -6.27%
DY 0.13 0.41 0.62 0.00 0.61 0.80 1.20 -30.93%
P/NAPS 4.17 2.98 3.32 2.75 3.83 3.42 2.67 7.70%

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