[KPJ] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 3.1%
YoY- 28.28%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 2,797,730 2,464,464 2,173,935 2,055,258 1,776,973 1,533,115 1,361,759 12.74%
PBT 227,014 182,076 166,760 219,453 174,121 155,762 121,237 11.01%
Tax -72,558 -58,779 -42,367 -53,232 -42,363 -31,793 -26,482 18.28%
NP 154,456 123,297 124,393 166,221 131,758 123,969 94,755 8.48%
-
NP to SH 148,954 116,691 117,125 154,135 120,154 120,575 90,483 8.65%
-
Tax Rate 31.96% 32.28% 25.41% 24.26% 24.33% 20.41% 21.84% -
Total Cost 2,643,274 2,341,167 2,049,542 1,889,037 1,645,215 1,409,146 1,267,004 13.03%
-
Net Worth 1,293,377 1,241,004 596,556 1,024,155 846,596 684,330 414,795 20.85%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 110,158 38,744 64,929 70,425 76,507 58,707 28,943 24.93%
Div Payout % 73.95% 33.20% 55.44% 45.69% 63.67% 48.69% 31.99% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 1,293,377 1,241,004 596,556 1,024,155 846,596 684,330 414,795 20.85%
NOSH 1,002,618 1,025,623 596,556 581,906 529,122 526,407 207,397 30.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.52% 5.00% 5.72% 8.09% 7.41% 8.09% 6.96% -
ROE 11.52% 9.40% 19.63% 15.05% 14.19% 17.62% 21.81% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 279.04 240.29 364.41 353.19 335.83 291.24 656.59 -13.28%
EPS 14.86 11.38 19.63 26.49 22.71 22.91 43.63 -16.42%
DPS 10.99 3.78 11.00 12.10 14.46 11.15 14.00 -3.95%
NAPS 1.29 1.21 1.00 1.76 1.60 1.30 2.00 -7.04%
Adjusted Per Share Value based on latest NOSH - 581,906
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 61.81 54.44 48.03 45.40 39.26 33.87 30.08 12.74%
EPS 3.29 2.58 2.59 3.41 2.65 2.66 2.00 8.64%
DPS 2.43 0.86 1.43 1.56 1.69 1.30 0.64 24.88%
NAPS 0.2857 0.2742 0.1318 0.2263 0.187 0.1512 0.0916 20.86%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 4.22 3.38 6.85 5.87 4.62 3.27 0.99 -
P/RPS 1.51 1.41 1.88 1.66 1.38 1.12 0.15 46.91%
P/EPS 28.41 29.71 34.89 22.16 20.35 14.28 2.27 52.34%
EY 3.52 3.37 2.87 4.51 4.92 7.00 44.07 -34.36%
DY 2.60 1.12 1.61 2.06 3.13 3.41 14.14 -24.58%
P/NAPS 3.27 2.79 6.85 3.34 2.89 2.52 0.50 36.73%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 26/08/14 30/08/13 16/08/12 19/08/11 30/08/10 26/08/09 -
Price 4.20 3.77 6.43 6.27 4.57 3.45 1.14 -
P/RPS 1.51 1.57 1.76 1.78 1.36 1.18 0.17 43.88%
P/EPS 28.27 33.14 32.75 23.67 20.12 15.06 2.61 48.71%
EY 3.54 3.02 3.05 4.22 4.97 6.64 38.27 -32.73%
DY 2.62 1.00 1.71 1.93 3.16 3.23 12.28 -22.69%
P/NAPS 3.26 3.12 6.43 3.56 2.86 2.65 0.57 33.71%

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