[KPJ] YoY TTM Result on 30-Sep-2021 [#3]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

26-Nov-2021

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

30-Sep-2021 [#3]

Profit Trend

QoQ- -26.93%

YoY- -65.8%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	3,334,822	2,856,866	2,524,565	3,305,494	3,485,221	3,278,500	3,135,122	1.03%
YoY %	16.73%	13.16%	-23.63%	-5.16%	6.31%	4.57%	-	-
Horiz. %	106.37%	91.12%	80.53%	105.43%	111.17%	104.57%	100.00%	-
PBT	369,764	213,897	98,389	208,522	286,212	262,346	212,984	9.62%
YoY %	72.87%	117.40%	-52.82%	-27.14%	9.10%	23.18%	-	-
Horiz. %	173.61%	100.43%	46.20%	97.91%	134.38%	123.18%	100.00%	-
Tax	-91,274	-73,507	-32,702	-30,690	-95,267	-68,192	-54,881	8.84%
YoY %	-24.17%	-124.78%	-6.56%	67.79%	-39.70%	-24.25%	-	-
Horiz. %	166.31%	133.94%	59.59%	55.92%	173.59%	124.25%	100.00%	-
NP	278,490	140,390	65,687	177,832	190,945	194,154	158,103	9.89%
YoY %	98.37%	113.73%	-63.06%	-6.87%	-1.65%	22.80%	-	-
Horiz. %	176.14%	88.80%	41.55%	112.48%	120.77%	122.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,241	122,028	57,858	169,159	180,691	187,437	153,182	9.30%
YoY %	114.08%	110.91%	-65.80%	-6.38%	-3.60%	22.36%	-	-
Horiz. %	170.54%	79.66%	37.77%	110.43%	117.96%	122.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	34.37%	33.24%	14.72%	33.29%	25.99%	25.77%	-
YoY %	-28.19%	3.40%	125.82%	-55.78%	28.09%	0.85%	-	-
Horiz. %	95.77%	133.37%	128.99%	57.12%	129.18%	100.85%	100.00%	-
Total Cost	3,056,332	2,716,476	2,458,878	3,127,662	3,294,276	3,084,346	2,977,019	0.43%
YoY %	12.51%	10.48%	-21.38%	-5.06%	6.81%	3.61%	-	-
Horiz. %	102.66%	91.25%	82.60%	105.06%	110.66%	103.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,267,727	2,127,287	2,015,442	1,882,887	1,640,999	1,748,718	752,075	20.18%
YoY %	6.60%	5.55%	7.04%	14.74%	-6.16%	132.52%	-	-
Horiz. %	301.53%	282.86%	267.98%	250.36%	218.20%	232.52%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	132,814	56,289	27,837	55,590	86,538	83,257	83,457	8.04%
YoY %	135.95%	102.21%	-49.92%	-35.76%	3.94%	-0.24%	-	-
Horiz. %	159.14%	67.45%	33.35%	66.61%	103.69%	99.76%	100.00%	-
Div Payout %	50.84%	46.13%	48.11%	32.86%	47.89%	44.42%	54.48%	-
YoY %	10.21%	-4.12%	46.41%	-31.38%	7.81%	-18.47%	-	-
Horiz. %	93.32%	84.67%	88.31%	60.32%	87.90%	81.53%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	2,267,727	2,127,287	2,015,442	1,882,887	1,640,999	1,748,718	752,075	20.18%
YoY %	6.60%	5.55%	7.04%	14.74%	-6.16%	132.52%	-	-
Horiz. %	301.53%	282.86%	267.98%	250.36%	218.20%	232.52%	100.00%	-
NOSH	4,526,608	4,505,527	4,461,348	4,441,916	4,438,848	4,301,150	4,280,627	0.93%
YoY %	0.47%	0.99%	0.44%	0.07%	3.20%	0.48%	-	-
Horiz. %	105.75%	105.25%	104.22%	103.77%	103.70%	100.48%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.35%	4.91%	2.60%	5.38%	5.48%	5.92%	5.04%	-
YoY %	70.06%	88.85%	-51.67%	-1.82%	-7.43%	17.46%	-	-
Horiz. %	165.67%	97.42%	51.59%	106.75%	108.73%	117.46%	100.00%	-
ROE	11.52%	5.74%	2.87%	8.98%	11.01%	10.72%	20.37%	-
YoY %	100.70%	100.00%	-68.04%	-18.44%	2.71%	-47.37%	-	-
Horiz. %	56.55%	28.18%	14.09%	44.08%	54.05%	52.63%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	76.47	65.81	58.87	77.24	80.71	74.99	162.58	-11.80%
YoY %	16.20%	11.79%	-23.78%	-4.30%	7.63%	-53.88%	-	-
Horiz. %	47.04%	40.48%	36.21%	47.51%	49.64%	46.12%	100.00%	-
EPS	5.99	2.81	1.35	3.95	4.18	4.29	7.94	-4.58%
YoY %	113.17%	108.15%	-65.82%	-5.50%	-2.56%	-45.97%	-	-
Horiz. %	75.44%	35.39%	17.00%	49.75%	52.64%	54.03%	100.00%	-
DPS	3.05	1.30	0.65	1.30	2.00	1.90	4.33	-5.67%
YoY %	134.62%	100.00%	-50.00%	-35.00%	5.26%	-56.12%	-	-
Horiz. %	70.44%	30.02%	15.01%	30.02%	46.19%	43.88%	100.00%	-
NAPS	0.52	0.49	0.47	0.44	0.38	0.40	0.39	4.90%
YoY %	6.12%	4.26%	6.82%	15.79%	-5.00%	2.56%	-	-
Horiz. %	133.33%	125.64%	120.51%	112.82%	97.44%	102.56%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,461,348
RPS	73.67	63.11	55.77	73.02	76.99	72.43	69.26	1.03%
YoY %	16.73%	13.16%	-23.62%	-5.16%	6.30%	4.58%	-	-
Horiz. %	106.37%	91.12%	80.52%	105.43%	111.16%	104.58%	100.00%	-
EPS	5.77	2.70	1.28	3.74	3.99	4.14	3.38	9.31%
YoY %	113.70%	110.94%	-65.78%	-6.27%	-3.62%	22.49%	-	-
Horiz. %	170.71%	79.88%	37.87%	110.65%	118.05%	122.49%	100.00%	-
DPS	2.93	1.24	0.61	1.23	1.91	1.84	1.84	8.05%
YoY %	136.29%	103.28%	-50.41%	-35.60%	3.80%	0.00%	-	-
Horiz. %	159.24%	67.39%	33.15%	66.85%	103.80%	100.00%	100.00%	-
NAPS	0.501	0.47	0.4452	0.416	0.3625	0.3863	0.1661	20.19%
YoY %	6.60%	5.57%	7.02%	14.76%	-6.16%	132.57%	-	-
Horiz. %	301.63%	282.96%	268.03%	250.45%	218.24%	232.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	1.14	0.79	1.16	0.85	0.885	1.08	1.04	-
P/RPS	1.49	1.20	1.97	1.10	1.10	1.44	0.64	15.11%
YoY %	24.17%	-39.09%	79.09%	0.00%	-23.61%	125.00%	-	-
Horiz. %	232.81%	187.50%	307.81%	171.88%	171.88%	225.00%	100.00%	-
P/EPS	19.03	28.11	85.97	21.50	21.15	25.19	13.09	6.43%
YoY %	-32.30%	-67.30%	299.86%	1.65%	-16.04%	92.44%	-	-
Horiz. %	145.38%	214.74%	656.76%	164.25%	161.57%	192.44%	100.00%	-
EY	5.25	3.56	1.16	4.65	4.73	3.97	7.64	-6.05%
YoY %	47.47%	206.90%	-75.05%	-1.69%	19.14%	-48.04%	-	-
Horiz. %	68.72%	46.60%	15.18%	60.86%	61.91%	51.96%	100.00%	-
DY	2.68	1.65	0.56	1.53	2.26	1.76	4.16	-7.06%
YoY %	62.42%	194.64%	-63.40%	-32.30%	28.41%	-57.69%	-	-
Horiz. %	64.42%	39.66%	13.46%	36.78%	54.33%	42.31%	100.00%	-
P/NAPS	2.19	1.61	2.47	1.93	2.33	2.70	2.67	-3.24%
YoY %	36.02%	-34.82%	27.98%	-17.17%	-13.70%	1.12%	-	-
Horiz. %	82.02%	60.30%	92.51%	72.28%	87.27%	101.12%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	28/11/23	23/11/22	26/11/21	30/11/20	28/11/19	29/11/18	23/11/17	-
Price	1.30	0.86	1.05	0.955	0.905	1.07	1.02	-
P/RPS	1.70	1.31	1.78	1.24	1.12	1.43	0.63	17.98%
YoY %	29.77%	-26.40%	43.55%	10.71%	-21.68%	126.98%	-	-
Horiz. %	269.84%	207.94%	282.54%	196.83%	177.78%	226.98%	100.00%	-
P/EPS	21.70	30.60	77.82	24.16	21.63	24.96	12.84	9.13%
YoY %	-29.08%	-60.68%	222.10%	11.70%	-13.34%	94.39%	-	-
Horiz. %	169.00%	238.32%	606.07%	188.16%	168.46%	194.39%	100.00%	-
EY	4.61	3.27	1.28	4.14	4.62	4.01	7.79	-8.36%
YoY %	40.98%	155.47%	-69.08%	-10.39%	15.21%	-48.52%	-	-
Horiz. %	59.18%	41.98%	16.43%	53.15%	59.31%	51.48%	100.00%	-
DY	2.35	1.51	0.62	1.36	2.21	1.78	4.24	-9.36%
YoY %	55.63%	143.55%	-54.41%	-38.46%	24.16%	-58.02%	-	-
Horiz. %	55.42%	35.61%	14.62%	32.08%	52.12%	41.98%	100.00%	-
P/NAPS	2.50	1.76	2.23	2.17	2.38	2.68	2.62	-0.77%
YoY %	42.05%	-21.08%	2.76%	-8.82%	-11.19%	2.29%	-	-
Horiz. %	95.42%	67.18%	85.11%	82.82%	90.84%	102.29%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos