[KPJ] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

29-Nov-2018

Admission Sponsor

Sponsor

Financial Year

31-Dec-2018

Quarter

30-Sep-2018 [#3]

Profit Trend

QoQ- -0.87%

YoY- 24.88%

Quarter Report

KPJ Q3 2018.final.pdf

Latest QR

Upcoming QR

KPJ's Result

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Annualized Quarter Result
Revenue	3,430,880	3,472,516	3,308,117	3,259,696	3,248,424	3,291,532	3,179,998	5.20%
YoY %	-1.20%	4.97%	1.49%	0.35%	-1.31%	3.51%	-	-
Horiz. %	107.89%	109.20%	104.03%	102.51%	102.15%	103.51%	100.00%	-
PBT	266,128	265,612	266,511	246,990	244,610	243,544	233,326	9.19%
YoY %	0.19%	-0.34%	7.90%	0.97%	0.44%	4.38%	-	-
Horiz. %	114.06%	113.84%	114.22%	105.86%	104.84%	104.38%	100.00%	-
Tax	-91,746	-92,316	-80,326	-72,125	-64,486	-61,600	-60,030	32.78%
YoY %	0.62%	-14.93%	-11.37%	-11.85%	-4.69%	-2.62%	-	-
Horiz. %	152.83%	153.78%	133.81%	120.15%	107.42%	102.62%	100.00%	-
NP	174,382	173,296	186,185	174,865	180,124	181,944	173,296	0.41%
YoY %	0.63%	-6.92%	6.47%	-2.92%	-1.00%	4.99%	-	-
Horiz. %	100.63%	100.00%	107.44%	100.91%	103.94%	104.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	161,910	156,504	179,444	168,160	169,638	169,928	165,554	-1.47%
YoY %	3.45%	-12.78%	6.71%	-0.87%	-0.17%	2.64%	-	-
Horiz. %	97.80%	94.53%	108.39%	101.57%	102.47%	102.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.47%	34.76%	30.14%	29.20%	26.36%	25.29%	25.73%	-
YoY %	-0.83%	15.33%	3.22%	10.77%	4.23%	-1.71%	-	-
Horiz. %	133.97%	135.10%	117.14%	113.49%	102.45%	98.29%	100.00%	-
Total Cost	3,256,498	3,299,220	3,121,932	3,084,830	3,068,300	3,109,588	3,006,702	5.48%
YoY %	-1.29%	5.68%	1.20%	0.54%	-1.33%	3.42%	-	-
Horiz. %	108.31%	109.73%	103.83%	102.60%	102.05%	103.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,684,083	1,640,098	1,959,754	1,748,718	1,755,345	1,755,256	1,751,565	-2.59%
YoY %	2.68%	-16.31%	12.07%	-0.38%	0.01%	0.21%	-	-
Horiz. %	96.15%	93.64%	111.89%	99.84%	100.22%	100.21%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Dividend
Div	86,363	86,321	87,100	87,435	87,767	87,762	77,944	7.09%
YoY %	0.05%	-0.89%	-0.38%	-0.38%	0.01%	12.60%	-	-
Horiz. %	110.80%	110.75%	111.75%	112.18%	112.60%	112.60%	100.00%	-
Div Payout %	53.34%	55.16%	48.54%	52.00%	51.74%	51.65%	47.08%	-
YoY %	-3.30%	13.64%	-6.65%	0.50%	0.17%	9.71%	-	-
Horiz. %	113.30%	117.16%	103.10%	110.45%	109.90%	109.71%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Equity
Net Worth	1,684,083	1,640,098	1,959,754	1,748,718	1,755,345	1,755,256	1,751,565	-2.59%
YoY %	2.68%	-16.31%	12.07%	-0.38%	0.01%	0.21%	-	-
Horiz. %	96.15%	93.64%	111.89%	99.84%	100.22%	100.21%	100.00%	-
NOSH	4,438,206	4,434,865	4,399,148	4,301,150	4,283,159	4,281,834	4,281,413	2.43%
YoY %	0.08%	0.81%	2.28%	0.42%	0.03%	0.01%	-	-
Horiz. %	103.66%	103.58%	102.75%	100.46%	100.04%	100.01%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Ratio Analysis
NP Margin	5.08%	4.99%	5.63%	5.36%	5.54%	5.53%	5.45%	-
YoY %	1.80%	-11.37%	5.04%	-3.25%	0.18%	1.47%	-	-
Horiz. %	93.21%	91.56%	103.30%	98.35%	101.65%	101.47%	100.00%	-
ROE	9.61%	9.54%	9.16%	9.62%	9.66%	9.68%	9.45%	-
YoY %	0.73%	4.15%	-4.78%	-0.41%	-0.21%	2.43%	-	-
Horiz. %	101.69%	100.95%	96.93%	101.80%	102.22%	102.43%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Per Share
RPS	79.45	80.46	75.96	74.56	74.02	75.01	72.62	6.19%
YoY %	-1.26%	5.92%	1.88%	0.73%	-1.32%	3.29%	-	-
Horiz. %	109.41%	110.80%	104.60%	102.67%	101.93%	103.29%	100.00%	-
EPS	3.86	3.72	4.17	3.85	3.86	3.84	3.78	1.40%
YoY %	3.76%	-10.79%	8.31%	-0.26%	0.52%	1.59%	-	-
Horiz. %	102.12%	98.41%	110.32%	101.85%	102.12%	101.59%	100.00%	-
DPS	2.00	2.00	2.00	2.00	2.00	2.00	1.78	8.10%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	12.36%	-	-
Horiz. %	112.36%	112.36%	112.36%	112.36%	112.36%	112.36%	100.00%	-
NAPS	0.39	0.38	0.45	0.40	0.40	0.40	0.40	-1.67%
YoY %	2.63%	-15.56%	12.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.50%	95.00%	112.50%	100.00%	100.00%	100.00%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,301,150
RPS	75.79	76.71	73.08	72.01	71.76	72.72	70.25	5.20%
YoY %	-1.20%	4.97%	1.49%	0.35%	-1.32%	3.52%	-	-
Horiz. %	107.89%	109.20%	104.03%	102.51%	102.15%	103.52%	100.00%	-
EPS	3.58	3.46	3.96	3.71	3.75	3.75	3.66	-1.46%
YoY %	3.47%	-12.63%	6.74%	-1.07%	0.00%	2.46%	-	-
Horiz. %	97.81%	94.54%	108.20%	101.37%	102.46%	102.46%	100.00%	-
DPS	1.91	1.91	1.92	1.93	1.94	1.94	1.72	7.25%
YoY %	0.00%	-0.52%	-0.52%	-0.52%	0.00%	12.79%	-	-
Horiz. %	111.05%	111.05%	111.63%	112.21%	112.79%	112.79%	100.00%	-
NAPS	0.372	0.3623	0.4329	0.3863	0.3878	0.3878	0.3869	-2.59%
YoY %	2.68%	-16.31%	12.06%	-0.39%	0.00%	0.23%	-	-
Horiz. %	96.15%	93.64%	111.89%	99.84%	100.23%	100.23%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	-
Price	0.935	0.98	1.04	1.08	1.02	0.89	0.97	-
P/RPS	1.18	1.22	1.37	1.45	1.38	1.19	1.34	-8.14%
YoY %	-3.28%	-10.95%	-5.52%	5.07%	15.97%	-11.19%	-	-
Horiz. %	88.06%	91.04%	102.24%	108.21%	102.99%	88.81%	100.00%	-
P/EPS	24.94	27.03	25.24	28.08	26.39	22.98	25.66	-1.88%
YoY %	-7.73%	7.09%	-10.11%	6.40%	14.84%	-10.44%	-	-
Horiz. %	97.19%	105.34%	98.36%	109.43%	102.84%	89.56%	100.00%	-
EY	4.01	3.70	3.96	3.56	3.79	4.35	3.90	1.87%
YoY %	8.38%	-6.57%	11.24%	-6.07%	-12.87%	11.54%	-	-
Horiz. %	102.82%	94.87%	101.54%	91.28%	97.18%	111.54%	100.00%	-
DY	2.14	2.04	1.92	1.85	1.96	2.25	1.84	10.62%
YoY %	4.90%	6.25%	3.78%	-5.61%	-12.89%	22.28%	-	-
Horiz. %	116.30%	110.87%	104.35%	100.54%	106.52%	122.28%	100.00%	-
P/NAPS	2.40	2.58	2.31	2.70	2.55	2.23	2.43	-0.82%
YoY %	-6.98%	11.69%	-14.44%	5.88%	14.35%	-8.23%	-	-
Horiz. %	98.77%	106.17%	95.06%	111.11%	104.94%	91.77%	100.00%	-

	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	CAGR
Price Multiplier on Announcement Date
Date	30/08/19	31/05/19	19/02/19	29/11/18	16/08/18	30/05/18	26/02/18	-
Price	0.91	0.935	1.08	1.08	1.14	0.94	0.925	-
P/RPS	1.15	1.16	1.42	1.45	1.54	1.25	1.27	-6.41%
YoY %	-0.86%	-18.31%	-2.07%	-5.84%	23.20%	-1.57%	-	-
Horiz. %	90.55%	91.34%	111.81%	114.17%	121.26%	98.43%	100.00%	-
P/EPS	24.27	25.79	26.21	28.08	29.49	24.27	24.47	-0.54%
YoY %	-5.89%	-1.60%	-6.66%	-4.78%	21.51%	-0.82%	-	-
Horiz. %	99.18%	105.39%	107.11%	114.75%	120.51%	99.18%	100.00%	-
EY	4.12	3.88	3.82	3.56	3.39	4.12	4.09	0.48%
YoY %	6.19%	1.57%	7.30%	5.01%	-17.72%	0.73%	-	-
Horiz. %	100.73%	94.87%	93.40%	87.04%	82.89%	100.73%	100.00%	-
DY	2.20	2.14	1.85	1.85	1.75	2.13	1.92	9.52%
YoY %	2.80%	15.68%	0.00%	5.71%	-17.84%	10.94%	-	-
Horiz. %	114.58%	111.46%	96.35%	96.35%	91.15%	110.94%	100.00%	-
P/NAPS	2.33	2.46	2.40	2.70	2.85	2.35	2.31	0.57%
YoY %	-5.28%	2.50%	-11.11%	-5.26%	21.28%	1.73%	-	-
Horiz. %	100.87%	106.49%	103.90%	116.88%	123.38%	101.73%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos