[KPJ] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 27.58%
YoY- 82.64%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 3,677,148 3,632,060 3,418,701 3,405,181 3,256,986 3,315,924 2,920,658 16.61%
PBT 420,232 539,092 377,942 372,370 292,324 310,536 263,532 36.52%
Tax -61,824 -156,056 -107,536 -102,742 -82,446 -84,656 -73,208 -10.66%
NP 358,408 383,036 270,406 269,628 209,878 225,880 190,324 52.55%
-
NP to SH 294,548 285,588 263,408 252,204 197,684 207,580 171,992 43.18%
-
Tax Rate 14.71% 28.95% 28.45% 27.59% 28.20% 27.26% 27.78% -
Total Cost 3,318,740 3,249,024 3,148,295 3,135,553 3,047,108 3,090,044 2,730,334 13.90%
-
Net Worth 2,444,008 2,313,079 2,311,337 2,267,727 2,224,117 2,180,507 2,127,287 9.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 174,572 174,572 146,093 119,201 109,025 104,664 86,828 59.36%
Div Payout % 59.27% 61.13% 55.46% 47.26% 55.15% 50.42% 50.48% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,444,008 2,313,079 2,311,337 2,267,727 2,224,117 2,180,507 2,127,287 9.70%
NOSH 4,526,608 4,526,608 4,526,608 4,526,608 4,526,608 4,526,608 4,505,527 0.31%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.75% 10.55% 7.91% 7.92% 6.44% 6.81% 6.52% -
ROE 12.05% 12.35% 11.40% 11.12% 8.89% 9.52% 8.09% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 84.26 83.22 78.39 78.08 74.68 76.04 67.27 16.21%
EPS 6.74 6.56 6.04 5.79 4.54 4.76 3.96 42.59%
DPS 4.00 4.00 3.35 2.73 2.50 2.40 2.00 58.80%
NAPS 0.56 0.53 0.53 0.52 0.51 0.50 0.49 9.31%
Adjusted Per Share Value based on latest NOSH - 4,526,608
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 81.23 80.24 75.52 75.23 71.95 73.25 64.52 16.61%
EPS 6.51 6.31 5.82 5.57 4.37 4.59 3.80 43.22%
DPS 3.86 3.86 3.23 2.63 2.41 2.31 1.92 59.35%
NAPS 0.5399 0.511 0.5106 0.501 0.4913 0.4817 0.47 9.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.93 1.92 1.44 1.14 1.12 1.13 1.01 -
P/RPS 2.29 2.31 1.84 1.46 1.50 1.49 1.50 32.61%
P/EPS 28.60 29.34 23.84 19.71 24.71 23.74 25.49 7.98%
EY 3.50 3.41 4.19 5.07 4.05 4.21 3.92 -7.28%
DY 2.07 2.08 2.33 2.40 2.23 2.12 1.98 3.01%
P/NAPS 3.45 3.62 2.72 2.19 2.20 2.26 2.06 41.07%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 16/02/24 28/11/23 29/08/23 30/05/23 17/02/23 -
Price 1.85 2.00 1.63 1.30 1.17 1.12 1.06 -
P/RPS 2.20 2.40 2.08 1.66 1.57 1.47 1.58 24.71%
P/EPS 27.41 30.56 26.99 22.48 25.81 23.53 26.76 1.61%
EY 3.65 3.27 3.71 4.45 3.87 4.25 3.74 -1.61%
DY 2.16 2.00 2.06 2.10 2.14 2.14 1.89 9.31%
P/NAPS 3.30 3.77 3.08 2.50 2.29 2.24 2.16 32.68%

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