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
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 868,129 3,308,117 2,444,772 1,624,212 822,883 3,179,998 2,390,137 -49.12%
  QoQ % -73.76% 35.31% 50.52% 97.38% -74.12% 33.05% -
  Horiz. % 36.32% 138.41% 102.29% 67.95% 34.43% 133.05% 100.00%
PBT 66,403 266,511 185,243 122,305 60,886 233,326 147,592 -41.31%
  QoQ % -75.08% 43.87% 51.46% 100.88% -73.91% 58.09% -
  Horiz. % 44.99% 180.57% 125.51% 82.87% 41.25% 158.09% 100.00%
Tax -23,079 -80,326 -54,094 -32,243 -15,400 -60,030 -42,995 -33.98%
  QoQ % 71.27% -48.49% -67.77% -109.37% 74.35% -39.62% -
  Horiz. % 53.68% 186.83% 125.81% 74.99% 35.82% 139.62% 100.00%
NP 43,324 186,185 131,149 90,062 45,486 173,296 104,597 -44.46%
  QoQ % -76.73% 41.96% 45.62% 98.00% -73.75% 65.68% -
  Horiz. % 41.42% 178.00% 125.39% 86.10% 43.49% 165.68% 100.00%
NP to SH 39,126 179,444 126,120 84,819 42,482 165,554 100,991 -46.89%
  QoQ % -78.20% 42.28% 48.69% 99.66% -74.34% 63.93% -
  Horiz. % 38.74% 177.68% 124.88% 83.99% 42.07% 163.93% 100.00%
Tax Rate 34.76 % 30.14 % 29.20 % 26.36 % 25.29 % 25.73 % 29.13 % 12.51%
  QoQ % 15.33% 3.22% 10.77% 4.23% -1.71% -11.67% -
  Horiz. % 119.33% 103.47% 100.24% 90.49% 86.82% 88.33% 100.00%
Total Cost 824,805 3,121,932 2,313,623 1,534,150 777,397 3,006,702 2,285,540 -49.34%
  QoQ % -73.58% 34.94% 50.81% 97.34% -74.14% 31.55% -
  Horiz. % 36.09% 136.59% 101.23% 67.12% 34.01% 131.55% 100.00%
Net Worth 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 68.25%
  QoQ % -16.31% 12.07% -0.38% 0.01% 0.21% 132.90% -
  Horiz. % 218.08% 260.58% 232.52% 233.40% 233.39% 232.90% 100.00%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 21,580 87,100 65,576 43,883 21,940 77,944 26,611 -13.05%
  QoQ % -75.22% 32.82% 49.43% 100.01% -71.85% 192.89% -
  Horiz. % 81.09% 327.30% 246.42% 164.90% 82.45% 292.89% 100.00%
Div Payout % 55.16 % 48.54 % 52.00 % 51.74 % 51.65 % 47.08 % 26.35 % 63.72%
  QoQ % 13.64% -6.65% 0.50% 0.17% 9.71% 78.67% -
  Horiz. % 209.34% 184.21% 197.34% 196.36% 196.02% 178.67% 100.00%
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 68.25%
  QoQ % -16.31% 12.07% -0.38% 0.01% 0.21% 132.90% -
  Horiz. % 218.08% 260.58% 232.52% 233.40% 233.39% 232.90% 100.00%
NOSH 4,316,050 4,355,011 4,371,795 4,388,363 4,388,141 4,378,914 1,928,398 71.19%
  QoQ % -0.89% -0.38% -0.38% 0.01% 0.21% 127.08% -
  Horiz. % 223.82% 225.84% 226.71% 227.57% 227.55% 227.08% 100.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.99 % 5.63 % 5.36 % 5.54 % 5.53 % 5.45 % 4.38 % 9.09%
  QoQ % -11.37% 5.04% -3.25% 0.18% 1.47% 24.43% -
  Horiz. % 113.93% 128.54% 122.37% 126.48% 126.26% 124.43% 100.00%
ROE 2.39 % 9.16 % 7.21 % 4.83 % 2.42 % 9.45 % 13.43 % -68.39%
  QoQ % -73.91% 27.05% 49.28% 99.59% -74.39% -29.64% -
  Horiz. % 17.80% 68.21% 53.69% 35.96% 18.02% 70.36% 100.00%
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.11 75.96 55.92 37.01 18.75 72.62 123.94 -70.28%
  QoQ % -73.53% 35.84% 51.09% 97.39% -74.18% -41.41% -
  Horiz. % 16.23% 61.29% 45.12% 29.86% 15.13% 58.59% 100.00%
EPS 0.93 4.17 2.89 1.93 0.96 3.78 5.24 -68.45%
  QoQ % -77.70% 44.29% 49.74% 101.04% -74.60% -27.86% -
  Horiz. % 17.75% 79.58% 55.15% 36.83% 18.32% 72.14% 100.00%
DPS 0.50 2.00 1.50 1.00 0.50 1.78 1.38 -49.21%
  QoQ % -75.00% 33.33% 50.00% 100.00% -71.91% 28.99% -
  Horiz. % 36.23% 144.93% 108.70% 72.46% 36.23% 128.99% 100.00%
NAPS 0.3800 0.4500 0.4000 0.4000 0.4000 0.4000 0.3900 -1.72%
  QoQ % -15.56% 12.50% 0.00% 0.00% 0.00% 2.56% -
  Horiz. % 97.44% 115.38% 102.56% 102.56% 102.56% 102.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,441,916
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.54 74.47 55.04 36.57 18.53 71.59 53.81 -49.13%
  QoQ % -73.76% 35.30% 50.51% 97.36% -74.12% 33.04% -
  Horiz. % 36.31% 138.39% 102.29% 67.96% 34.44% 133.04% 100.00%
EPS 0.88 4.04 2.84 1.91 0.96 3.73 2.27 -46.86%
  QoQ % -78.22% 42.25% 48.69% 98.96% -74.26% 64.32% -
  Horiz. % 38.77% 177.97% 125.11% 84.14% 42.29% 164.32% 100.00%
DPS 0.49 1.96 1.48 0.99 0.49 1.75 0.60 -12.64%
  QoQ % -75.00% 32.43% 49.49% 102.04% -72.00% 191.67% -
  Horiz. % 81.67% 326.67% 246.67% 165.00% 81.67% 291.67% 100.00%
NAPS 0.3692 0.4412 0.3937 0.3952 0.3952 0.3943 0.1693 68.25%
  QoQ % -16.32% 12.07% -0.38% 0.00% 0.23% 132.90% -
  Horiz. % 218.07% 260.60% 232.55% 233.43% 233.43% 232.90% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.9800 1.0400 1.0800 1.0200 0.8900 0.9700 1.0400 -
P/RPS 4.87 1.37 1.93 2.76 4.75 1.34 0.84 223.07%
  QoQ % 255.47% -29.02% -30.07% -41.89% 254.48% 59.52% -
  Horiz. % 579.76% 163.10% 229.76% 328.57% 565.48% 159.52% 100.00%
P/EPS 108.11 25.24 37.44 52.77 91.93 25.66 19.86 209.77%
  QoQ % 328.33% -32.59% -29.05% -42.60% 258.26% 29.20% -
  Horiz. % 544.36% 127.09% 188.52% 265.71% 462.89% 129.20% 100.00%
EY 0.93 3.96 2.67 1.89 1.09 3.90 5.04 -67.62%
  QoQ % -76.52% 48.31% 41.27% 73.39% -72.05% -22.62% -
  Horiz. % 18.45% 78.57% 52.98% 37.50% 21.63% 77.38% 100.00%
DY 0.51 1.92 1.39 0.98 0.56 1.84 1.33 -47.25%
  QoQ % -73.44% 38.13% 41.84% 75.00% -69.57% 38.35% -
  Horiz. % 38.35% 144.36% 104.51% 73.68% 42.11% 138.35% 100.00%
P/NAPS 2.58 2.31 2.70 2.55 2.23 2.43 2.67 -2.26%
  QoQ % 11.69% -14.44% 5.88% 14.35% -8.23% -8.99% -
  Horiz. % 96.63% 86.52% 101.12% 95.51% 83.52% 91.01% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 19/02/19 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 -
Price 0.9350 1.0800 1.0800 1.1400 0.9400 0.9250 1.0200 -
P/RPS 4.65 1.42 1.93 3.08 5.01 1.27 0.82 218.34%
  QoQ % 227.46% -26.42% -37.34% -38.52% 294.49% 54.88% -
  Horiz. % 567.07% 173.17% 235.37% 375.61% 610.98% 154.88% 100.00%
P/EPS 103.14 26.21 37.44 58.98 97.10 24.47 19.48 204.09%
  QoQ % 293.51% -29.99% -36.52% -39.26% 296.81% 25.62% -
  Horiz. % 529.47% 134.55% 192.20% 302.77% 498.46% 125.62% 100.00%
EY 0.97 3.82 2.67 1.70 1.03 4.09 5.13 -67.09%
  QoQ % -74.61% 43.07% 57.06% 65.05% -74.82% -20.27% -
  Horiz. % 18.91% 74.46% 52.05% 33.14% 20.08% 79.73% 100.00%
DY 0.53 1.85 1.39 0.88 0.53 1.92 1.35 -46.41%
  QoQ % -71.35% 33.09% 57.95% 66.04% -72.40% 42.22% -
  Horiz. % 39.26% 137.04% 102.96% 65.19% 39.26% 142.22% 100.00%
P/NAPS 2.46 2.40 2.70 2.85 2.35 2.31 2.62 -4.12%
  QoQ % 2.50% -11.11% -5.26% 21.28% 1.73% -11.83% -
  Horiz. % 93.89% 91.60% 103.05% 108.78% 89.69% 88.17% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

308  664  417  518 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DSONIC-WA 0.585+0.09 
 VELESTO 0.16-0.005 
 KNM 0.205-0.015 
 ARMADA 0.215-0.015 
 GDEX 0.37+0.05 
 DSONIC 1.55+0.21 
 GPACKET-WB 0.35+0.04 
 AGES-PA 0.03+0.005 
 MEDIA 0.16+0.005 
 MSM 0.665+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. KLCI waves 8 KLCI waves
2. MTAG (0213) ( REPOSTING) ANOTHER GLOVES, FACE MASKS & RESPIRATORS DISTRIBUTORS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. This Company Stock Surged 245% As It's Coronavirus Vaccine Approved For Phase II Human Trial Market update
4. [转贴] 轻松谈:庄家炒股的方法 Good Articles to Share
5. [转贴] HARTA FY2020 Q4 - E.E. CAMERON Good Articles to Share
6. [转贴] [GD EXPRESS CARRIER BHD:QoQ税前利润与上一季度相比增长14.8%,主要是由于应占联营公司的利润] - James的股票投资James Share Investing James的股票投资James Share Investing
7. Genting Malaysia Bhd to undertake MSS, VSS for employees in Covid-19 restructuring exercise save malaysia!
8. [转贴] [Facebook live video:浅谈Serba Dinamik holdings bhd (Serbadk)] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers