[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 63.4%
YoY- -61.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,358,587 651,015 2,626,849 1,937,731 1,238,773 605,944 2,397,443 -31.59%
PBT 83,914 38,142 115,598 77,767 34,342 20,156 150,810 -32.42%
Tax -27,612 -11,767 -49,947 -35,848 -10,351 -4,918 -39,998 -21.94%
NP 56,302 26,375 65,651 41,919 23,991 15,238 110,812 -36.40%
-
NP to SH 49,288 22,189 51,033 32,573 19,934 12,976 110,443 -41.68%
-
Tax Rate 32.91% 30.85% 43.21% 46.10% 30.14% 24.40% 26.52% -
Total Cost 1,302,285 624,640 2,561,198 1,895,812 1,214,782 590,706 2,286,631 -31.36%
-
Net Worth 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 3.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 19,536 8,682 23,605 10,720 - - 51,351 -47.58%
Div Payout % 39.64% 39.13% 46.26% 32.91% - - 46.50% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 3.88%
NOSH 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 4,442,770 4,442,042 0.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.14% 4.05% 2.50% 2.16% 1.94% 2.51% 4.62% -
ROE 2.37% 1.06% 2.48% 1.62% 0.99% 0.66% 5.61% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.29 15.00 61.20 45.19 28.92 14.16 56.02 -32.24%
EPS 1.14 0.51 1.19 0.76 0.47 0.30 2.58 -42.07%
DPS 0.45 0.20 0.55 0.25 0.00 0.00 1.20 -48.09%
NAPS 0.48 0.48 0.48 0.47 0.47 0.46 0.46 2.88%
Adjusted Per Share Value based on latest NOSH - 4,461,348
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 31.11 14.91 60.15 44.37 28.37 13.88 54.90 -31.59%
EPS 1.13 0.51 1.17 0.75 0.46 0.30 2.53 -41.65%
DPS 0.45 0.20 0.54 0.25 0.00 0.00 1.18 -47.50%
NAPS 0.4772 0.4772 0.4718 0.4615 0.4611 0.4509 0.4508 3.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.835 1.01 1.11 1.16 1.01 1.03 1.00 -
P/RPS 2.67 6.73 1.81 2.57 3.49 7.28 1.78 31.13%
P/EPS 73.55 197.60 93.35 152.71 217.05 339.76 38.75 53.47%
EY 1.36 0.51 1.07 0.65 0.46 0.29 2.58 -34.82%
DY 0.54 0.20 0.50 0.22 0.00 0.00 1.20 -41.36%
P/NAPS 1.74 2.10 2.31 2.47 2.15 2.24 2.17 -13.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 18/02/22 26/11/21 24/08/21 25/05/21 18/02/21 -
Price 0.88 0.915 1.09 1.05 1.06 1.00 0.98 -
P/RPS 2.81 6.10 1.78 2.32 3.67 7.06 1.75 37.24%
P/EPS 77.51 179.01 91.67 138.23 227.79 329.86 37.97 61.13%
EY 1.29 0.56 1.09 0.72 0.44 0.30 2.63 -37.88%
DY 0.51 0.22 0.50 0.24 0.00 0.00 1.22 -44.18%
P/NAPS 1.83 1.91 2.27 2.23 2.26 2.17 2.13 -9.65%

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