[KPJ] YoY TTM Result on 30-Jun-2020 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -13.84%
YoY- 3.43%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,218,590 2,746,663 2,676,315 3,361,222 3,399,345 3,261,143 3,098,958 0.63%
PBT 328,800 165,170 111,097 224,269 277,270 249,039 212,436 7.54%
Tax -87,236 -67,208 -27,761 -33,296 -93,956 -62,883 -53,143 8.60%
NP 241,564 97,962 83,336 190,973 183,314 186,156 159,293 7.18%
-
NP to SH 225,210 80,387 79,187 181,604 175,579 176,691 155,124 6.40%
-
Tax Rate 26.53% 40.69% 24.99% 14.85% 33.89% 25.25% 25.02% -
Total Cost 2,977,026 2,648,701 2,592,979 3,170,249 3,216,031 3,074,987 2,939,665 0.21%
-
Net Worth 2,224,117 2,083,870 2,013,370 1,840,094 1,684,083 1,755,345 1,684,780 4.73%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 121,804 43,132 17,117 77,183 86,805 68,726 92,217 4.74%
Div Payout % 54.08% 53.66% 21.62% 42.50% 49.44% 38.90% 59.45% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,224,117 2,083,870 2,013,370 1,840,094 1,684,083 1,755,345 1,684,780 4.73%
NOSH 4,526,608 4,505,510 4,447,769 4,441,916 4,438,206 4,283,159 1,094,013 26.69%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 7.51% 3.57% 3.11% 5.68% 5.39% 5.71% 5.14% -
ROE 10.13% 3.86% 3.93% 9.87% 10.43% 10.07% 9.21% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 73.80 63.27 62.48 78.55 78.72 74.31 283.27 -20.07%
EPS 5.16 1.85 1.85 4.24 4.07 4.03 14.18 -15.49%
DPS 2.80 1.00 0.40 1.80 2.00 1.57 8.43 -16.77%
NAPS 0.51 0.48 0.47 0.43 0.39 0.40 1.54 -16.81%
Adjusted Per Share Value based on latest NOSH - 4,441,916
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 71.10 60.68 59.12 74.25 75.10 72.04 68.46 0.63%
EPS 4.98 1.78 1.75 4.01 3.88 3.90 3.43 6.40%
DPS 2.69 0.95 0.38 1.71 1.92 1.52 2.04 4.71%
NAPS 0.4913 0.4604 0.4448 0.4065 0.372 0.3878 0.3722 4.73%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.12 0.835 1.01 0.84 0.935 1.02 4.22 -
P/RPS 1.52 1.32 1.62 1.07 1.19 1.37 1.49 0.33%
P/EPS 21.69 45.10 54.64 19.79 23.00 25.33 29.76 -5.13%
EY 4.61 2.22 1.83 5.05 4.35 3.95 3.36 5.41%
DY 2.50 1.20 0.40 2.14 2.14 1.54 2.00 3.78%
P/NAPS 2.20 1.74 2.15 1.95 2.40 2.55 2.74 -3.59%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 24/08/21 28/08/20 30/08/19 16/08/18 24/08/17 -
Price 1.17 0.88 1.06 0.825 0.91 1.14 4.20 -
P/RPS 1.59 1.39 1.70 1.05 1.16 1.53 1.48 1.20%
P/EPS 22.66 47.53 57.34 19.44 22.38 28.31 29.62 -4.36%
EY 4.41 2.10 1.74 5.14 4.47 3.53 3.38 4.53%
DY 2.39 1.14 0.38 2.18 2.20 1.37 2.01 2.92%
P/NAPS 2.29 1.83 2.26 1.92 2.33 2.85 2.73 -2.88%

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