[KPJ] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -0.06%
YoY- -23.55%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 3,012,116 2,847,593 2,639,136 2,331,648 2,096,097 1,908,993 1,654,611 10.49%
PBT 211,637 209,038 217,207 159,557 195,905 203,932 166,689 4.05%
Tax -56,094 -63,909 -69,961 -49,192 -49,111 -49,673 -40,468 5.58%
NP 155,543 145,129 147,246 110,365 146,794 154,259 126,221 3.53%
-
NP to SH 149,006 135,330 143,030 103,114 134,873 143,670 118,894 3.83%
-
Tax Rate 26.50% 30.57% 32.21% 30.83% 25.07% 24.36% 24.28% -
Total Cost 2,856,573 2,702,464 2,491,890 2,221,283 1,949,303 1,754,734 1,528,390 10.97%
-
Net Worth 419,797 1,055,064 1,030,464 601,709 1,027,441 546,943 554,190 -4.51%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 46,218 79,862 79,772 59,200 71,116 68,631 53,893 -2.52%
Div Payout % 31.02% 59.01% 55.77% 57.41% 52.73% 47.77% 45.33% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 419,797 1,055,064 1,030,464 601,709 1,027,441 546,943 554,190 -4.51%
NOSH 1,134,586 1,055,064 1,030,464 601,709 587,109 546,943 554,190 12.67%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 5.16% 5.10% 5.58% 4.73% 7.00% 8.08% 7.63% -
ROE 35.49% 12.83% 13.88% 17.14% 13.13% 26.27% 21.45% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 265.48 269.90 256.11 387.50 357.02 349.03 298.56 -1.93%
EPS 13.13 12.83 13.88 17.14 22.97 26.27 21.45 -7.84%
DPS 4.07 7.57 7.75 9.84 12.11 12.55 9.72 -13.49%
NAPS 0.37 1.00 1.00 1.00 1.75 1.00 1.00 -15.25%
Adjusted Per Share Value based on latest NOSH - 601,709
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 66.54 62.91 58.30 51.51 46.31 42.17 36.55 10.49%
EPS 3.29 2.99 3.16 2.28 2.98 3.17 2.63 3.79%
DPS 1.02 1.76 1.76 1.31 1.57 1.52 1.19 -2.53%
NAPS 0.0927 0.2331 0.2276 0.1329 0.227 0.1208 0.1224 -4.52%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.18 4.22 3.70 3.88 5.74 4.70 3.72 -
P/RPS 1.57 1.56 1.44 1.00 1.61 1.35 1.25 3.86%
P/EPS 31.83 32.90 26.66 22.64 24.99 17.89 17.34 10.64%
EY 3.14 3.04 3.75 4.42 4.00 5.59 5.77 -9.63%
DY 0.97 1.79 2.09 2.54 2.11 2.67 2.61 -15.19%
P/NAPS 11.30 4.22 3.70 3.88 3.28 4.70 3.72 20.32%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 21/02/17 29/02/16 27/02/15 28/02/14 28/02/13 24/02/12 01/03/11 -
Price 4.07 4.36 4.00 3.37 5.83 4.81 3.81 -
P/RPS 1.53 1.62 1.56 0.87 1.63 1.38 1.28 3.01%
P/EPS 30.99 33.99 28.82 19.67 25.38 18.31 17.76 9.71%
EY 3.23 2.94 3.47 5.09 3.94 5.46 5.63 -8.83%
DY 1.00 1.74 1.94 2.92 2.08 2.61 2.55 -14.43%
P/NAPS 11.00 4.36 4.00 3.37 3.33 4.81 3.81 19.30%

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