[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.77%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 2,397,443 2,361,491 1,510,783 884,159 3,604,364 2,621,876 1,715,440 24.87%
PBT 150,810 130,188 74,055 55,087 275,393 203,480 133,064 8.66%
Tax -39,998 -43,144 -22,588 -14,553 -48,696 -67,571 -45,873 -8.69%
NP 110,812 87,044 51,467 40,534 226,697 135,909 87,191 17.24%
-
NP to SH 110,443 85,158 51,190 38,533 211,368 127,368 80,955 22.89%
-
Tax Rate 26.52% 33.14% 30.50% 26.42% 17.68% 33.21% 34.47% -
Total Cost 2,286,631 2,274,447 1,459,316 843,625 3,377,667 2,485,967 1,628,249 25.27%
-
Net Worth 1,968,474 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 10.91%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 51,351 34,234 34,234 21,396 85,426 64,776 43,181 12.18%
Div Payout % 46.50% 40.20% 66.88% 55.53% 40.42% 50.86% 53.34% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,968,474 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 10.91%
NOSH 4,442,042 4,441,916 4,441,916 4,441,900 4,439,197 4,438,848 4,438,206 0.05%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.62% 3.69% 3.41% 4.58% 6.29% 5.18% 5.08% -
ROE 5.61% 4.52% 2.78% 2.09% 11.51% 7.76% 4.81% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 56.02 55.18 35.30 20.66 84.38 60.71 39.73 25.61%
EPS 2.58 1.99 1.20 0.90 4.95 3.03 1.93 21.24%
DPS 1.20 0.80 0.80 0.50 2.00 1.50 1.00 12.86%
NAPS 0.46 0.44 0.43 0.43 0.43 0.38 0.39 11.57%
Adjusted Per Share Value based on latest NOSH - 4,441,900
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 52.96 52.17 33.38 19.53 79.63 57.92 37.90 24.86%
EPS 2.44 1.88 1.13 0.85 4.67 2.81 1.79 22.82%
DPS 1.13 0.76 0.76 0.47 1.89 1.43 0.95 12.20%
NAPS 0.4349 0.416 0.4065 0.4065 0.4058 0.3625 0.372 10.92%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.00 0.85 0.84 0.93 0.945 0.885 0.935 -
P/RPS 1.78 1.54 2.38 4.50 1.12 1.46 2.35 -16.83%
P/EPS 38.75 42.71 70.22 103.28 19.10 30.01 49.87 -15.41%
EY 2.58 2.34 1.42 0.97 5.24 3.33 2.01 18.01%
DY 1.20 0.94 0.95 0.54 2.12 1.69 1.07 7.90%
P/NAPS 2.17 1.93 1.95 2.16 2.20 2.33 2.40 -6.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 30/11/20 28/08/20 10/06/20 26/02/20 28/11/19 30/08/19 -
Price 0.98 0.955 0.83 0.895 0.955 0.905 0.91 -
P/RPS 1.75 1.73 2.35 4.33 1.13 1.49 2.29 -16.34%
P/EPS 37.97 47.99 69.38 99.39 19.30 30.68 48.54 -15.03%
EY 2.63 2.08 1.44 1.01 5.18 3.26 2.06 17.59%
DY 1.22 0.84 0.96 0.56 2.09 1.66 1.10 7.11%
P/NAPS 2.13 2.17 1.93 2.08 2.22 2.38 2.33 -5.78%

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