[KPJ] YoY Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- -23.19%
YoY- -61.06%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 3,677,148 3,256,986 2,717,174 2,477,546 3,021,566 3,430,880 3,248,424 2.08%
PBT 420,232 292,324 167,828 68,684 148,110 266,128 244,610 9.42%
Tax -61,824 -82,446 -55,224 -20,702 -45,176 -91,746 -64,486 -0.69%
NP 358,408 209,878 112,604 47,982 102,934 174,382 180,124 12.13%
-
NP to SH 294,548 197,684 98,576 39,868 102,380 161,910 169,638 9.62%
-
Tax Rate 14.71% 28.20% 32.91% 30.14% 30.50% 34.47% 26.36% -
Total Cost 3,318,740 3,047,108 2,604,570 2,429,564 2,918,632 3,256,498 3,068,300 1.31%
-
Net Worth 2,444,008 2,224,117 2,083,870 2,013,370 1,840,094 1,684,083 1,755,345 5.66%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 174,572 109,025 39,072 - 68,468 86,363 87,767 12.13%
Div Payout % 59.27% 55.15% 39.64% - 66.88% 53.34% 51.74% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,444,008 2,224,117 2,083,870 2,013,370 1,840,094 1,684,083 1,755,345 5.66%
NOSH 4,526,608 4,526,608 4,505,510 4,447,769 4,441,916 4,438,206 4,283,159 0.92%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 9.75% 6.44% 4.14% 1.94% 3.41% 5.08% 5.54% -
ROE 12.05% 8.89% 4.73% 1.98% 5.56% 9.61% 9.66% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 84.26 74.68 62.59 57.84 70.61 79.45 74.02 2.18%
EPS 6.74 4.54 2.28 0.94 2.40 3.86 3.86 9.72%
DPS 4.00 2.50 0.90 0.00 1.60 2.00 2.00 12.23%
NAPS 0.56 0.51 0.48 0.47 0.43 0.39 0.40 5.76%
Adjusted Per Share Value based on latest NOSH - 4,447,769
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 84.21 74.59 62.22 56.74 69.19 78.57 74.39 2.08%
EPS 6.75 4.53 2.26 0.91 2.34 3.71 3.88 9.65%
DPS 4.00 2.50 0.89 0.00 1.57 1.98 2.01 12.14%
NAPS 0.5597 0.5093 0.4772 0.4611 0.4214 0.3857 0.402 5.66%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 1.93 1.12 0.835 1.01 0.84 0.935 1.02 -
P/RPS 2.29 1.50 1.33 1.75 1.19 1.18 1.38 8.79%
P/EPS 28.60 24.71 36.77 108.52 35.11 24.94 26.39 1.34%
EY 3.50 4.05 2.72 0.92 2.85 4.01 3.79 -1.31%
DY 2.07 2.23 1.08 0.00 1.90 2.14 1.96 0.91%
P/NAPS 3.45 2.20 1.74 2.15 1.95 2.40 2.55 5.16%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 29/08/23 29/08/22 24/08/21 28/08/20 30/08/19 16/08/18 -
Price 1.85 1.17 0.88 1.06 0.83 0.91 1.14 -
P/RPS 2.20 1.57 1.41 1.83 1.18 1.15 1.54 6.11%
P/EPS 27.41 25.81 38.76 113.90 34.69 24.27 29.49 -1.21%
EY 3.65 3.87 2.58 0.88 2.88 4.12 3.39 1.23%
DY 2.16 2.14 1.02 0.00 1.93 2.20 1.75 3.56%
P/NAPS 3.30 2.29 1.83 2.26 1.93 2.33 2.85 2.47%

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