[KPJ] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ-0.0%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 694,204 716,493 633,716 510,608 524,322 431,843 385,344 10.30%
PBT 43,698 70,117 57,816 46,028 69,568 44,232 39,387 1.74%
Tax -16,788 -26,781 -23,784 -13,405 -17,438 -11,109 -5,223 21.47%
NP 26,910 43,336 34,032 32,623 52,130 33,123 34,164 -3.89%
-
NP to SH 24,583 49,940 33,312 33,369 51,506 32,255 37,358 -6.73%
-
Tax Rate 38.42% 38.19% 41.14% 29.12% 25.07% 25.12% 13.26% -
Total Cost 667,294 673,157 599,684 477,985 472,192 398,720 351,180 11.28%
-
Net Worth 1,498,191 1,030,464 601,709 1,027,441 546,943 554,190 415,717 23.80%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 16,247 49,977 12,034 14,677 13,673 19,396 20,785 -4.02%
Div Payout % 66.09% 100.08% 36.13% 43.99% 26.55% 60.14% 55.64% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 1,498,191 1,030,464 601,709 1,027,441 546,943 554,190 415,717 23.80%
NOSH 1,055,064 1,030,464 601,709 587,109 546,943 554,190 207,858 31.07%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.88% 6.05% 5.37% 6.39% 9.94% 7.67% 8.87% -
ROE 1.64% 4.85% 5.54% 3.25% 9.42% 5.82% 8.99% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 65.80 69.53 105.32 86.97 95.86 77.92 185.39 -15.84%
EPS 2.33 4.84 3.39 6.56 9.42 6.37 17.97 -28.84%
DPS 1.54 4.85 2.00 2.50 2.50 3.50 10.00 -26.77%
NAPS 1.42 1.00 1.00 1.75 1.00 1.00 2.00 -5.54%
Adjusted Per Share Value based on latest NOSH - 587,109
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 15.34 15.83 14.00 11.28 11.58 9.54 8.51 10.31%
EPS 0.54 1.10 0.74 0.74 1.14 0.71 0.83 -6.91%
DPS 0.36 1.10 0.27 0.32 0.30 0.43 0.46 -4.00%
NAPS 0.331 0.2276 0.1329 0.227 0.1208 0.1224 0.0918 23.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 4.22 3.70 3.88 5.74 4.70 3.72 2.17 -
P/RPS 6.41 5.32 3.68 6.60 4.90 4.77 1.17 32.75%
P/EPS 181.12 76.35 70.08 100.99 49.91 63.92 12.07 57.01%
EY 0.55 1.31 1.43 0.99 2.00 1.56 8.28 -36.34%
DY 0.36 1.31 0.52 0.44 0.53 0.94 4.61 -34.60%
P/NAPS 2.97 3.70 3.88 3.28 4.70 3.72 1.09 18.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 28/02/13 24/02/12 01/03/11 25/02/10 -
Price 4.36 4.00 3.37 5.83 4.81 3.81 2.41 -
P/RPS 6.63 5.75 3.20 6.70 5.02 4.89 1.30 31.18%
P/EPS 187.12 82.54 60.87 102.58 51.08 65.46 13.41 55.12%
EY 0.53 1.21 1.64 0.97 1.96 1.53 7.46 -35.63%
DY 0.35 1.21 0.59 0.43 0.52 0.92 4.15 -33.76%
P/NAPS 3.07 4.00 3.37 3.33 4.81 3.81 1.21 16.77%

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