[KPJ] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 2.88%
YoY- 13.04%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 3,581,909 3,353,363 3,252,839 3,071,057 2,881,652 2,746,281 2,389,339 6.97%
PBT 271,962 272,028 233,163 212,979 210,013 221,775 169,929 8.14%
Tax -48,055 -88,005 -60,131 -53,671 -64,641 -70,490 -53,749 -1.84%
NP 223,907 184,023 173,032 159,308 145,372 151,285 116,180 11.54%
-
NP to SH 210,775 176,088 166,518 153,294 135,609 146,703 108,242 11.73%
-
Tax Rate 17.67% 32.35% 25.79% 25.20% 30.78% 31.78% 31.63% -
Total Cost 3,358,002 3,169,340 3,079,807 2,911,749 2,736,280 2,594,996 2,273,159 6.71%
-
Net Worth 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 1,243,789 6.73%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 85,936 87,156 66,476 91,955 70,550 107,484 35,803 15.69%
Div Payout % 40.77% 49.50% 39.92% 59.99% 52.03% 73.27% 33.08% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 1,243,789 6.73%
NOSH 4,441,900 4,434,865 4,281,834 1,090,370 1,051,476 1,065,849 1,027,925 27.59%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 6.25% 5.49% 5.32% 5.19% 5.04% 5.51% 4.86% -
ROE 11.45% 10.74% 9.49% 9.19% 9.08% 10.84% 8.70% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 83.70 77.70 74.13 281.65 274.06 257.66 232.44 -15.64%
EPS 4.93 4.08 3.79 14.06 12.90 13.76 10.53 -11.87%
DPS 2.00 2.00 1.51 8.43 6.71 10.08 3.48 -8.81%
NAPS 0.43 0.38 0.40 1.53 1.42 1.27 1.21 -15.82%
Adjusted Per Share Value based on latest NOSH - 1,090,370
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 79.13 74.08 71.86 67.84 63.66 60.67 52.78 6.97%
EPS 4.66 3.89 3.68 3.39 3.00 3.24 2.39 11.76%
DPS 1.90 1.93 1.47 2.03 1.56 2.37 0.79 15.73%
NAPS 0.4065 0.3623 0.3878 0.3685 0.3298 0.299 0.2748 6.73%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.93 0.98 0.89 4.05 4.27 4.26 2.99 -
P/RPS 1.11 1.26 1.20 1.44 1.56 1.65 1.29 -2.47%
P/EPS 18.88 24.02 23.45 28.81 33.11 30.95 28.39 -6.56%
EY 5.30 4.16 4.26 3.47 3.02 3.23 3.52 7.05%
DY 2.15 2.04 1.70 2.08 1.57 2.37 1.16 10.82%
P/NAPS 2.16 2.58 2.23 2.65 3.01 3.35 2.47 -2.20%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 10/06/20 31/05/19 30/05/18 26/05/17 19/05/16 28/05/15 26/05/14 -
Price 0.895 0.93 0.94 4.17 4.23 4.22 3.33 -
P/RPS 1.07 1.20 1.27 1.48 1.54 1.64 1.43 -4.71%
P/EPS 18.17 22.80 24.77 29.66 32.80 30.66 31.62 -8.81%
EY 5.50 4.39 4.04 3.37 3.05 3.26 3.16 9.66%
DY 2.23 2.15 1.61 2.02 1.59 2.39 1.05 13.36%
P/NAPS 2.08 2.45 2.35 2.73 2.98 3.32 2.75 -4.54%

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