[KPJ] QoQ Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 3.45%
YoY- -4.56%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 3,536,636 3,604,364 3,495,834 3,430,880 3,472,516 3,308,117 3,259,696 5.58%
PBT 220,348 275,393 271,306 266,128 265,612 266,511 246,990 -7.32%
Tax -58,212 -48,696 -90,094 -91,746 -92,316 -80,326 -72,125 -13.30%
NP 162,136 226,697 181,212 174,382 173,296 186,185 174,865 -4.90%
-
NP to SH 154,132 211,368 169,824 161,910 156,504 179,444 168,160 -5.63%
-
Tax Rate 26.42% 17.68% 33.21% 34.47% 34.76% 30.14% 29.20% -
Total Cost 3,374,500 3,377,667 3,314,622 3,256,498 3,299,220 3,121,932 3,084,830 6.16%
-
Net Worth 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 3.45%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 85,585 85,426 86,368 86,363 86,321 87,100 87,435 -1.41%
Div Payout % 55.53% 40.42% 50.86% 53.34% 55.16% 48.54% 52.00% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 3.45%
NOSH 4,441,900 4,439,197 4,438,848 4,438,206 4,434,865 4,399,148 4,301,150 2.16%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.58% 6.29% 5.18% 5.08% 4.99% 5.63% 5.36% -
ROE 8.38% 11.51% 10.35% 9.61% 9.54% 9.16% 9.62% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 82.65 84.38 80.95 79.45 80.46 75.96 74.56 7.10%
EPS 3.60 4.95 4.04 3.86 3.72 4.17 3.85 -4.37%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 0.43 0.43 0.38 0.39 0.38 0.45 0.40 4.93%
Adjusted Per Share Value based on latest NOSH - 4,438,206
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 78.13 79.63 77.23 75.79 76.71 73.08 72.01 5.58%
EPS 3.41 4.67 3.75 3.58 3.46 3.96 3.71 -5.46%
DPS 1.89 1.89 1.91 1.91 1.91 1.92 1.93 -1.38%
NAPS 0.4065 0.4058 0.3625 0.372 0.3623 0.4329 0.3863 3.45%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.93 0.945 0.885 0.935 0.98 1.04 1.08 -
P/RPS 1.13 1.12 1.09 1.18 1.22 1.37 1.45 -15.30%
P/EPS 25.82 19.10 22.50 24.94 27.03 25.24 28.08 -5.43%
EY 3.87 5.24 4.44 4.01 3.70 3.96 3.56 5.71%
DY 2.15 2.12 2.26 2.14 2.04 1.92 1.85 10.52%
P/NAPS 2.16 2.20 2.33 2.40 2.58 2.31 2.70 -13.81%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 10/06/20 26/02/20 28/11/19 30/08/19 31/05/19 19/02/19 29/11/18 -
Price 0.895 0.955 0.905 0.91 0.935 1.08 1.08 -
P/RPS 1.08 1.13 1.12 1.15 1.16 1.42 1.45 -17.81%
P/EPS 24.85 19.30 23.01 24.27 25.79 26.21 28.08 -7.81%
EY 4.02 5.18 4.35 4.12 3.88 3.82 3.56 8.43%
DY 2.23 2.09 2.21 2.20 2.14 1.85 1.85 13.25%
P/NAPS 2.08 2.22 2.38 2.33 2.46 2.40 2.70 -15.95%

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