[KPJ] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 99.66%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,238,773 1,510,783 1,715,440 1,624,212 1,586,934 1,509,070 1,424,159 -2.29%
PBT 34,342 74,055 133,064 122,305 100,172 97,507 106,050 -17.11%
Tax -10,351 -22,588 -45,873 -32,243 -28,664 -29,417 -30,971 -16.68%
NP 23,991 51,467 87,191 90,062 71,508 68,090 75,079 -17.30%
-
NP to SH 19,934 51,190 80,955 84,819 70,436 64,507 69,888 -18.85%
-
Tax Rate 30.14% 30.50% 34.47% 26.36% 28.61% 30.17% 29.20% -
Total Cost 1,214,782 1,459,316 1,628,249 1,534,150 1,515,426 1,440,980 1,349,080 -1.73%
-
Net Worth 2,013,370 1,840,094 1,684,083 1,755,345 1,681,727 1,532,839 1,331,691 7.12%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 34,234 43,181 43,883 43,681 37,788 44,905 -
Div Payout % - 66.88% 53.34% 51.74% 62.02% 58.58% 64.25% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 2,013,370 1,840,094 1,684,083 1,755,345 1,681,727 1,532,839 1,331,691 7.12%
NOSH 4,447,769 4,441,916 4,438,206 4,283,159 1,092,031 1,064,471 1,032,319 27.53%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.94% 3.41% 5.08% 5.54% 4.51% 4.51% 5.27% -
ROE 0.99% 2.78% 4.81% 4.83% 4.19% 4.21% 5.25% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.92 35.30 39.73 37.01 145.32 141.77 137.96 -22.90%
EPS 0.47 1.20 1.93 1.93 6.45 6.06 6.77 -35.86%
DPS 0.00 0.80 1.00 1.00 4.00 3.55 4.35 -
NAPS 0.47 0.43 0.39 0.40 1.54 1.44 1.29 -15.47%
Adjusted Per Share Value based on latest NOSH - 4,283,159
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 28.37 34.60 39.28 37.19 36.34 34.56 32.61 -2.29%
EPS 0.46 1.17 1.85 1.94 1.61 1.48 1.60 -18.74%
DPS 0.00 0.78 0.99 1.00 1.00 0.87 1.03 -
NAPS 0.4611 0.4214 0.3857 0.402 0.3851 0.351 0.305 7.12%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.01 0.84 0.935 1.02 4.22 4.23 4.22 -
P/RPS 3.49 2.38 2.35 2.76 2.90 2.98 3.06 2.21%
P/EPS 217.05 70.22 49.87 52.77 65.43 69.80 62.33 23.09%
EY 0.46 1.42 2.01 1.89 1.53 1.43 1.60 -18.74%
DY 0.00 0.95 1.07 0.98 0.95 0.84 1.03 -
P/NAPS 2.15 1.95 2.40 2.55 2.74 2.94 3.27 -6.74%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 24/08/21 28/08/20 30/08/19 16/08/18 24/08/17 29/08/16 27/08/15 -
Price 1.06 0.83 0.91 1.14 4.20 4.30 4.20 -
P/RPS 3.67 2.35 2.29 3.08 2.89 3.03 3.04 3.18%
P/EPS 227.79 69.38 48.54 58.98 65.12 70.96 62.04 24.18%
EY 0.44 1.44 2.06 1.70 1.54 1.41 1.61 -19.42%
DY 0.00 0.96 1.10 0.88 0.95 0.83 1.04 -
P/NAPS 2.26 1.93 2.33 2.85 2.73 2.99 3.26 -5.91%

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