[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -78.2%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,604,364 2,621,876 1,715,440 868,129 3,308,117 2,444,772 1,624,212 69.88%
PBT 275,393 203,480 133,064 66,403 266,511 185,243 122,305 71.53%
Tax -48,696 -67,571 -45,873 -23,079 -80,326 -54,094 -32,243 31.53%
NP 226,697 135,909 87,191 43,324 186,185 131,149 90,062 84.73%
-
NP to SH 211,368 127,368 80,955 39,126 179,444 126,120 84,819 83.50%
-
Tax Rate 17.68% 33.21% 34.47% 34.76% 30.14% 29.20% 26.36% -
Total Cost 3,377,667 2,485,967 1,628,249 824,805 3,121,932 2,313,623 1,534,150 68.99%
-
Net Worth 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 3.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 85,426 64,776 43,181 21,580 87,100 65,576 43,883 55.71%
Div Payout % 40.42% 50.86% 53.34% 55.16% 48.54% 52.00% 51.74% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 3.05%
NOSH 4,439,197 4,438,848 4,438,206 4,434,865 4,399,148 4,301,150 4,283,159 2.40%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.29% 5.18% 5.08% 4.99% 5.63% 5.36% 5.54% -
ROE 11.51% 7.76% 4.81% 2.39% 9.16% 7.21% 4.83% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 84.38 60.71 39.73 20.11 75.96 55.92 37.01 72.96%
EPS 4.95 3.03 1.93 0.93 4.17 2.89 1.93 87.04%
DPS 2.00 1.50 1.00 0.50 2.00 1.50 1.00 58.53%
NAPS 0.43 0.38 0.39 0.38 0.45 0.40 0.40 4.92%
Adjusted Per Share Value based on latest NOSH - 4,434,865
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 79.63 57.92 37.90 19.18 73.08 54.01 35.88 69.89%
EPS 4.67 2.81 1.79 0.86 3.96 2.79 1.87 83.76%
DPS 1.89 1.43 0.95 0.48 1.92 1.45 0.97 55.81%
NAPS 0.4058 0.3625 0.372 0.3623 0.4329 0.3863 0.3878 3.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.945 0.885 0.935 0.98 1.04 1.08 1.02 -
P/RPS 1.12 1.46 2.35 4.87 1.37 1.93 2.76 -45.09%
P/EPS 19.10 30.01 49.87 108.11 25.24 37.44 52.77 -49.11%
EY 5.24 3.33 2.01 0.93 3.96 2.67 1.89 96.98%
DY 2.12 1.69 1.07 0.51 1.92 1.39 0.98 67.03%
P/NAPS 2.20 2.33 2.40 2.58 2.31 2.70 2.55 -9.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 28/11/19 30/08/19 31/05/19 19/02/19 29/11/18 16/08/18 -
Price 0.955 0.905 0.91 0.935 1.08 1.08 1.14 -
P/RPS 1.13 1.49 2.29 4.65 1.42 1.93 3.08 -48.65%
P/EPS 19.30 30.68 48.54 103.14 26.21 37.44 58.98 -52.41%
EY 5.18 3.26 2.06 0.97 3.82 2.67 1.70 109.75%
DY 2.09 1.66 1.10 0.53 1.85 1.39 0.88 77.72%
P/NAPS 2.22 2.38 2.33 2.46 2.40 2.70 2.85 -15.30%

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