[KPJ] QoQ Annualized Quarter Result on 31-Dec-2022 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 24.55%
YoY- 237.02%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 3,405,181 3,256,986 3,315,924 2,920,658 2,890,330 2,717,174 2,604,060 19.56%
PBT 372,370 292,324 310,536 263,532 234,754 167,828 152,568 81.17%
Tax -102,742 -82,446 -84,656 -73,208 -79,210 -55,224 -47,068 68.19%
NP 269,628 209,878 225,880 190,324 155,544 112,604 105,500 86.82%
-
NP to SH 252,204 197,684 207,580 171,992 138,090 98,576 88,756 100.49%
-
Tax Rate 27.59% 28.20% 27.26% 27.78% 33.74% 32.91% 30.85% -
Total Cost 3,135,553 3,047,108 3,090,044 2,730,334 2,734,786 2,604,570 2,498,560 16.32%
-
Net Worth 2,267,727 2,224,117 2,180,507 2,127,287 2,127,287 2,083,870 2,083,726 5.79%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 119,201 109,025 104,664 86,828 57,885 39,072 34,728 127.37%
Div Payout % 47.26% 55.15% 50.42% 50.48% 41.92% 39.64% 39.13% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,267,727 2,224,117 2,180,507 2,127,287 2,127,287 2,083,870 2,083,726 5.79%
NOSH 4,526,608 4,526,608 4,526,608 4,505,527 4,505,527 4,505,510 4,505,041 0.31%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.92% 6.44% 6.81% 6.52% 5.38% 4.14% 4.05% -
ROE 11.12% 8.89% 9.52% 8.09% 6.49% 4.73% 4.26% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 78.08 74.68 76.04 67.27 66.58 62.59 59.99 19.18%
EPS 5.79 4.54 4.76 3.96 3.19 2.28 2.04 100.33%
DPS 2.73 2.50 2.40 2.00 1.33 0.90 0.80 126.49%
NAPS 0.52 0.51 0.50 0.49 0.49 0.48 0.48 5.47%
Adjusted Per Share Value based on latest NOSH - 4,505,527
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 75.23 71.95 73.25 64.52 63.85 60.03 57.53 19.56%
EPS 5.57 4.37 4.59 3.80 3.05 2.18 1.96 100.50%
DPS 2.63 2.41 2.31 1.92 1.28 0.86 0.77 126.63%
NAPS 0.501 0.4913 0.4817 0.47 0.47 0.4604 0.4603 5.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.14 1.12 1.13 1.01 0.79 0.835 1.01 -
P/RPS 1.46 1.50 1.49 1.50 1.19 1.33 1.68 -8.92%
P/EPS 19.71 24.71 23.74 25.49 24.84 36.77 49.40 -45.77%
EY 5.07 4.05 4.21 3.92 4.03 2.72 2.02 84.58%
DY 2.40 2.23 2.12 1.98 1.69 1.08 0.79 109.61%
P/NAPS 2.19 2.20 2.26 2.06 1.61 1.74 2.10 2.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 17/02/23 23/11/22 29/08/22 26/05/22 -
Price 1.30 1.17 1.12 1.06 0.86 0.88 0.915 -
P/RPS 1.66 1.57 1.47 1.58 1.29 1.41 1.53 5.58%
P/EPS 22.48 25.81 23.53 26.76 27.04 38.76 44.75 -36.78%
EY 4.45 3.87 4.25 3.74 3.70 2.58 2.23 58.43%
DY 2.10 2.14 2.14 1.89 1.55 1.02 0.87 79.84%
P/NAPS 2.50 2.29 2.24 2.16 1.76 1.83 1.91 19.63%

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