Highlights

[KPJ] QoQ Cumulative Quarter Result on 2018-06-30 [#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


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 3,308,117 2,444,772 1,624,212 822,883 3,179,998 2,390,137 1,586,934 62.97%
  QoQ % 35.31% 50.52% 97.38% -74.12% 33.05% 50.61% -
  Horiz. % 208.46% 154.06% 102.35% 51.85% 200.39% 150.61% 100.00%
PBT 266,511 185,243 122,305 60,886 233,326 147,592 100,172 91.66%
  QoQ % 43.87% 51.46% 100.88% -73.91% 58.09% 47.34% -
  Horiz. % 266.05% 184.92% 122.10% 60.78% 232.93% 147.34% 100.00%
Tax -80,326 -54,094 -32,243 -15,400 -60,030 -42,995 -28,664 98.40%
  QoQ % -48.49% -67.77% -109.37% 74.35% -39.62% -50.00% -
  Horiz. % 280.23% 188.72% 112.49% 53.73% 209.43% 150.00% 100.00%
NP 186,185 131,149 90,062 45,486 173,296 104,597 71,508 88.93%
  QoQ % 41.96% 45.62% 98.00% -73.75% 65.68% 46.27% -
  Horiz. % 260.37% 183.40% 125.95% 63.61% 242.34% 146.27% 100.00%
NP to SH 179,444 126,120 84,819 42,482 165,554 100,991 70,436 86.22%
  QoQ % 42.28% 48.69% 99.66% -74.34% 63.93% 43.38% -
  Horiz. % 254.76% 179.06% 120.42% 60.31% 235.04% 143.38% 100.00%
Tax Rate 30.14 % 29.20 % 26.36 % 25.29 % 25.73 % 29.13 % 28.61 % 3.52%
  QoQ % 3.22% 10.77% 4.23% -1.71% -11.67% 1.82% -
  Horiz. % 105.35% 102.06% 92.14% 88.40% 89.93% 101.82% 100.00%
Total Cost 3,121,932 2,313,623 1,534,150 777,397 3,006,702 2,285,540 1,515,426 61.69%
  QoQ % 34.94% 50.81% 97.34% -74.14% 31.55% 50.82% -
  Horiz. % 206.01% 152.67% 101.24% 51.30% 198.41% 150.82% 100.00%
Net Worth 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,681,727 10.71%
  QoQ % 12.07% -0.38% 0.01% 0.21% 132.90% -55.28% -
  Horiz. % 116.53% 103.98% 104.38% 104.37% 104.15% 44.72% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 87,100 65,576 43,883 21,940 77,944 26,611 43,681 58.22%
  QoQ % 32.82% 49.43% 100.01% -71.85% 192.89% -39.08% -
  Horiz. % 199.40% 150.13% 100.46% 50.23% 178.44% 60.92% 100.00%
Div Payout % 48.54 % 52.00 % 51.74 % 51.65 % 47.08 % 26.35 % 62.02 % -15.04%
  QoQ % -6.65% 0.50% 0.17% 9.71% 78.67% -57.51% -
  Horiz. % 78.27% 83.84% 83.42% 83.28% 75.91% 42.49% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,681,727 10.71%
  QoQ % 12.07% -0.38% 0.01% 0.21% 132.90% -55.28% -
  Horiz. % 116.53% 103.98% 104.38% 104.37% 104.15% 44.72% 100.00%
NOSH 4,355,011 4,371,795 4,388,363 4,388,141 4,378,914 1,928,398 1,092,031 150.85%
  QoQ % -0.38% -0.38% 0.01% 0.21% 127.08% 76.59% -
  Horiz. % 398.80% 400.34% 401.85% 401.83% 400.99% 176.59% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 5.63 % 5.36 % 5.54 % 5.53 % 5.45 % 4.38 % 4.51 % 15.89%
  QoQ % 5.04% -3.25% 0.18% 1.47% 24.43% -2.88% -
  Horiz. % 124.83% 118.85% 122.84% 122.62% 120.84% 97.12% 100.00%
ROE 9.16 % 7.21 % 4.83 % 2.42 % 9.45 % 13.43 % 4.19 % 68.20%
  QoQ % 27.05% 49.28% 99.59% -74.39% -29.64% 220.53% -
  Horiz. % 218.62% 172.08% 115.27% 57.76% 225.54% 320.53% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 75.96 55.92 37.01 18.75 72.62 123.94 145.32 -35.03%
  QoQ % 35.84% 51.09% 97.39% -74.18% -41.41% -14.71% -
  Horiz. % 52.27% 38.48% 25.47% 12.90% 49.97% 85.29% 100.00%
EPS 4.17 2.89 1.93 0.96 3.78 5.24 6.45 -25.17%
  QoQ % 44.29% 49.74% 101.04% -74.60% -27.86% -18.76% -
  Horiz. % 64.65% 44.81% 29.92% 14.88% 58.60% 81.24% 100.00%
DPS 2.00 1.50 1.00 0.50 1.78 1.38 4.00 -36.92%
  QoQ % 33.33% 50.00% 100.00% -71.91% 28.99% -65.50% -
  Horiz. % 50.00% 37.50% 25.00% 12.50% 44.50% 34.50% 100.00%
NAPS 0.4500 0.4000 0.4000 0.4000 0.4000 0.3900 1.5400 -55.87%
  QoQ % 12.50% 0.00% 0.00% 0.00% 2.56% -74.68% -
  Horiz. % 29.22% 25.97% 25.97% 25.97% 25.97% 25.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,436,839
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 74.56 55.10 36.61 18.55 71.67 53.87 35.77 62.96%
  QoQ % 35.32% 50.51% 97.36% -74.12% 33.04% 50.60% -
  Horiz. % 208.44% 154.04% 102.35% 51.86% 200.36% 150.60% 100.00%
EPS 4.04 2.84 1.91 0.96 3.73 2.28 1.59 85.89%
  QoQ % 42.25% 48.69% 98.96% -74.26% 63.60% 43.40% -
  Horiz. % 254.09% 178.62% 120.13% 60.38% 234.59% 143.40% 100.00%
DPS 1.96 1.48 0.99 0.49 1.76 0.60 0.98 58.54%
  QoQ % 32.43% 49.49% 102.04% -72.16% 193.33% -38.78% -
  Horiz. % 200.00% 151.02% 101.02% 50.00% 179.59% 61.22% 100.00%
NAPS 0.4417 0.3941 0.3956 0.3956 0.3948 0.1695 0.3790 10.71%
  QoQ % 12.08% -0.38% 0.00% 0.20% 132.92% -55.28% -
  Horiz. % 116.54% 103.98% 104.38% 104.38% 104.17% 44.72% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0400 1.0800 1.0200 0.8900 0.9700 1.0400 4.2200 -
P/RPS 1.37 1.93 2.76 4.75 1.34 0.84 2.90 -39.26%
  QoQ % -29.02% -30.07% -41.89% 254.48% 59.52% -71.03% -
  Horiz. % 47.24% 66.55% 95.17% 163.79% 46.21% 28.97% 100.00%
P/EPS 25.24 37.44 52.77 91.93 25.66 19.86 65.43 -46.92%
  QoQ % -32.59% -29.05% -42.60% 258.26% 29.20% -69.65% -
  Horiz. % 38.58% 57.22% 80.65% 140.50% 39.22% 30.35% 100.00%
EY 3.96 2.67 1.89 1.09 3.90 5.04 1.53 88.18%
  QoQ % 48.31% 41.27% 73.39% -72.05% -22.62% 229.41% -
  Horiz. % 258.82% 174.51% 123.53% 71.24% 254.90% 329.41% 100.00%
DY 1.92 1.39 0.98 0.56 1.84 1.33 0.95 59.65%
  QoQ % 38.13% 41.84% 75.00% -69.57% 38.35% 40.00% -
  Horiz. % 202.11% 146.32% 103.16% 58.95% 193.68% 140.00% 100.00%
P/NAPS 2.31 2.70 2.55 2.23 2.43 2.67 2.74 -10.73%
  QoQ % -14.44% 5.88% 14.35% -8.23% -8.99% -2.55% -
  Horiz. % 84.31% 98.54% 93.07% 81.39% 88.69% 97.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 -
Price 1.0800 1.0800 1.1400 0.9400 0.9250 1.0200 4.2000 -
P/RPS 1.42 1.93 3.08 5.01 1.27 0.82 2.89 -37.65%
  QoQ % -26.42% -37.34% -38.52% 294.49% 54.88% -71.63% -
  Horiz. % 49.13% 66.78% 106.57% 173.36% 43.94% 28.37% 100.00%
P/EPS 26.21 37.44 58.98 97.10 24.47 19.48 65.12 -45.40%
  QoQ % -29.99% -36.52% -39.26% 296.81% 25.62% -70.09% -
  Horiz. % 40.25% 57.49% 90.57% 149.11% 37.58% 29.91% 100.00%
EY 3.82 2.67 1.70 1.03 4.09 5.13 1.54 82.94%
  QoQ % 43.07% 57.06% 65.05% -74.82% -20.27% 233.12% -
  Horiz. % 248.05% 173.38% 110.39% 66.88% 265.58% 333.12% 100.00%
DY 1.85 1.39 0.88 0.53 1.92 1.35 0.95 55.75%
  QoQ % 33.09% 57.95% 66.04% -72.40% 42.22% 42.11% -
  Horiz. % 194.74% 146.32% 92.63% 55.79% 202.11% 142.11% 100.00%
P/NAPS 2.40 2.70 2.85 2.35 2.31 2.62 2.73 -8.21%
  QoQ % -11.11% -5.26% 21.28% 1.73% -11.83% -4.03% -
  Horiz. % 87.91% 98.90% 104.40% 86.08% 84.62% 95.97% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

147  228  436  1392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.07-0.005 
 BARAKAH 0.075-0.01 
 NIHSIN-WB 0.065-0.005 
 LAMBO 0.075+0.005 
 LAMBO-WB 0.010.00 
 IOIPG 1.190.00 
 KNM 0.185-0.005 
 LHI 1.04-0.03 
 MYEG-C68 0.10-0.01 
 DAYANG 1.14-0.01 
Partners & Brokers