[KPJ] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -48.68%
YoY- -66.32%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 689,118 698,958 632,829 605,944 586,834 850,708 626,624 6.52%
PBT 37,831 43,425 14,186 20,156 20,622 56,133 18,968 58.24%
Tax -14,099 -25,497 -5,433 -4,918 3,146 -20,556 -8,035 45.33%
NP 23,732 17,928 8,753 15,238 23,768 35,577 10,933 67.41%
-
NP to SH 18,460 12,639 6,958 12,976 25,285 33,968 12,657 28.51%
-
Tax Rate 37.27% 58.72% 38.30% 24.40% -15.26% 36.62% 42.36% -
Total Cost 665,386 681,030 624,076 590,706 563,066 815,131 615,691 5.29%
-
Net Worth 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 7.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 12,875 10,720 - - 17,117 - 12,837 0.19%
Div Payout % 69.75% 84.82% - - 67.70% - 101.43% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 7.79%
NOSH 4,489,159 4,461,348 4,447,769 4,442,770 4,442,042 4,441,916 4,441,916 0.70%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 3.44% 2.56% 1.38% 2.51% 4.05% 4.18% 1.74% -
ROE 0.90% 0.63% 0.35% 0.66% 1.28% 1.80% 0.69% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 16.06 16.30 14.77 14.16 13.71 19.88 14.64 6.34%
EPS 0.43 0.29 0.17 0.30 0.59 0.79 0.30 27.04%
DPS 0.30 0.25 0.00 0.00 0.40 0.00 0.30 0.00%
NAPS 0.48 0.47 0.47 0.46 0.46 0.44 0.43 7.58%
Adjusted Per Share Value based on latest NOSH - 4,442,770
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 15.22 15.44 13.98 13.39 12.96 18.79 13.84 6.52%
EPS 0.41 0.28 0.15 0.29 0.56 0.75 0.28 28.85%
DPS 0.28 0.24 0.00 0.00 0.38 0.00 0.28 0.00%
NAPS 0.4551 0.4452 0.4448 0.435 0.4349 0.416 0.4065 7.79%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.11 1.16 1.01 1.03 1.00 0.85 0.84 -
P/RPS 6.91 7.12 6.84 7.28 7.29 4.28 5.74 13.12%
P/EPS 258.08 393.57 621.82 339.76 169.24 107.08 284.00 -6.16%
EY 0.39 0.25 0.16 0.29 0.59 0.93 0.35 7.45%
DY 0.27 0.22 0.00 0.00 0.40 0.00 0.36 -17.40%
P/NAPS 2.31 2.47 2.15 2.24 2.17 1.93 1.95 11.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 26/11/21 24/08/21 25/05/21 18/02/21 30/11/20 28/08/20 -
Price 1.09 1.05 1.06 1.00 0.98 0.955 0.83 -
P/RPS 6.79 6.44 7.18 7.06 7.15 4.80 5.67 12.73%
P/EPS 253.43 356.25 652.60 329.86 165.86 120.31 280.62 -6.55%
EY 0.39 0.28 0.15 0.30 0.60 0.83 0.36 5.46%
DY 0.28 0.24 0.00 0.00 0.41 0.00 0.36 -15.38%
P/NAPS 2.27 2.23 2.26 2.17 2.13 2.17 1.93 11.39%

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