[KPJ] YoY TTM Result on 31-Dec-2017 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.96%
YoY- 8.93%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 2,948,325 3,565,879 3,308,117 3,223,865 3,012,116 2,847,593 2,639,136 1.86%
PBT 150,810 283,278 266,511 226,506 211,637 209,038 217,207 -5.89%
Tax -39,998 -56,581 -80,326 -58,904 -56,094 -63,909 -69,961 -8.88%
NP 110,812 226,697 186,185 167,602 155,543 145,129 147,246 -4.62%
-
NP to SH 110,443 211,368 179,444 162,308 149,006 135,330 143,030 -4.21%
-
Tax Rate 26.52% 19.97% 30.14% 26.01% 26.50% 30.57% 32.21% -
Total Cost 2,837,513 3,339,182 3,121,932 3,056,263 2,856,573 2,702,464 2,491,890 2.18%
-
Net Worth 1,968,474 1,836,675 1,959,754 1,751,565 419,797 1,055,064 1,030,464 11.37%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 51,351 86,119 87,516 68,523 46,218 79,862 79,772 -7.07%
Div Payout % 46.50% 40.74% 48.77% 42.22% 31.02% 59.01% 55.77% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,968,474 1,836,675 1,959,754 1,751,565 419,797 1,055,064 1,030,464 11.37%
NOSH 4,442,042 4,439,197 4,399,148 4,281,413 1,134,586 1,055,064 1,030,464 27.54%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 3.76% 6.36% 5.63% 5.20% 5.16% 5.10% 5.58% -
ROE 5.61% 11.51% 9.16% 9.27% 35.49% 12.83% 13.88% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 68.90 83.48 75.96 73.62 265.48 269.90 256.11 -19.63%
EPS 2.58 4.95 4.12 3.71 13.13 12.83 13.88 -24.43%
DPS 1.20 2.00 2.00 1.56 4.07 7.57 7.75 -26.70%
NAPS 0.46 0.43 0.45 0.40 0.37 1.00 1.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 4,281,413
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 65.13 78.78 73.08 71.22 66.54 62.91 58.30 1.86%
EPS 2.44 4.67 3.96 3.59 3.29 2.99 3.16 -4.21%
DPS 1.13 1.90 1.93 1.51 1.02 1.76 1.76 -7.11%
NAPS 0.4349 0.4058 0.4329 0.3869 0.0927 0.2331 0.2276 11.38%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.00 0.945 1.04 0.97 4.18 4.22 3.70 -
P/RPS 1.45 1.13 1.37 1.32 1.57 1.56 1.44 0.11%
P/EPS 38.75 19.10 25.24 26.17 31.83 32.90 26.66 6.42%
EY 2.58 5.24 3.96 3.82 3.14 3.04 3.75 -6.03%
DY 1.20 2.12 1.92 1.61 0.97 1.79 2.09 -8.82%
P/NAPS 2.17 2.20 2.31 2.43 11.30 4.22 3.70 -8.50%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 18/02/21 26/02/20 19/02/19 26/02/18 21/02/17 29/02/16 27/02/15 -
Price 0.98 0.95 1.08 0.925 4.07 4.36 4.00 -
P/RPS 1.42 1.14 1.42 1.26 1.53 1.62 1.56 -1.55%
P/EPS 37.97 19.20 26.21 24.96 30.99 33.99 28.82 4.69%
EY 2.63 5.21 3.82 4.01 3.23 2.94 3.47 -4.51%
DY 1.22 2.11 1.85 1.69 1.00 1.74 1.94 -7.43%
P/NAPS 2.13 2.21 2.40 2.31 11.00 4.36 4.00 -9.96%

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