[KPJ] YoY Cumulative 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- 53.62%
YoY- -61.06%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,838,574 1,628,493 1,358,587 1,238,773 1,510,783 1,715,440 1,624,212 2.08%
PBT 210,116 146,162 83,914 34,342 74,055 133,064 122,305 9.42%
Tax -30,912 -41,223 -27,612 -10,351 -22,588 -45,873 -32,243 -0.69%
NP 179,204 104,939 56,302 23,991 51,467 87,191 90,062 12.13%
-
NP to SH 147,274 98,842 49,288 19,934 51,190 80,955 84,819 9.62%
-
Tax Rate 14.71% 28.20% 32.91% 30.14% 30.50% 34.47% 26.36% -
Total Cost 1,659,370 1,523,554 1,302,285 1,214,782 1,459,316 1,628,249 1,534,150 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 87,286 54,512 19,536 - 34,234 43,181 43,883 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 6.03% 4.44% 2.37% 0.99% 2.78% 4.81% 4.83% -
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 42.13 37.34 31.29 28.92 35.30 39.73 37.01 2.18%
EPS 3.37 2.27 1.14 0.47 1.20 1.93 1.93 9.72%
DPS 2.00 1.25 0.45 0.00 0.80 1.00 1.00 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 40.62 35.98 30.01 27.37 33.38 37.90 35.88 2.08%
EPS 3.25 2.18 1.09 0.44 1.13 1.79 1.87 9.64%
DPS 1.93 1.20 0.43 0.00 0.76 0.95 0.97 12.13%
NAPS 0.5399 0.4913 0.4604 0.4448 0.4065 0.372 0.3878 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 4.58 3.00 2.67 3.49 2.38 2.35 2.76 8.79%
P/EPS 57.19 49.42 73.55 217.05 70.22 49.87 52.77 1.34%
EY 1.75 2.02 1.36 0.46 1.42 2.01 1.89 -1.27%
DY 1.04 1.12 0.54 0.00 0.95 1.07 0.98 0.99%
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 4.39 3.13 2.81 3.67 2.35 2.29 3.08 6.07%
P/EPS 54.82 51.62 77.51 227.79 69.38 48.54 58.98 -1.21%
EY 1.82 1.94 1.29 0.44 1.44 2.06 1.70 1.14%
DY 1.08 1.07 0.51 0.00 0.96 1.10 0.88 3.46%
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