Highlights

[KPJ] QoQ Cumulative Quarter Result on 2017-09-30 [#3]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     43.38%    YoY -     4.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,624,212 822,883 3,179,998 2,390,137 1,586,934 793,909 2,969,603 -33.19%
  QoQ % 97.38% -74.12% 33.05% 50.61% 99.89% -73.27% -
  Horiz. % 54.69% 27.71% 107.08% 80.49% 53.44% 26.73% 100.00%
PBT 122,305 60,886 233,326 147,592 100,172 54,229 220,697 -32.60%
  QoQ % 100.88% -73.91% 58.09% 47.34% 84.72% -75.43% -
  Horiz. % 55.42% 27.59% 105.72% 66.88% 45.39% 24.57% 100.00%
Tax -32,243 -15,400 -60,030 -42,995 -28,664 -14,173 -57,064 -31.73%
  QoQ % -109.37% 74.35% -39.62% -50.00% -102.24% 75.16% -
  Horiz. % 56.50% 26.99% 105.20% 75.35% 50.23% 24.84% 100.00%
NP 90,062 45,486 173,296 104,597 71,508 40,056 163,633 -32.91%
  QoQ % 98.00% -73.75% 65.68% 46.27% 78.52% -75.52% -
  Horiz. % 55.04% 27.80% 105.91% 63.92% 43.70% 24.48% 100.00%
NP to SH 84,819 42,482 165,554 100,991 70,436 38,272 153,617 -32.77%
  QoQ % 99.66% -74.34% 63.93% 43.38% 84.04% -75.09% -
  Horiz. % 55.21% 27.65% 107.77% 65.74% 45.85% 24.91% 100.00%
Tax Rate 26.36 % 25.29 % 25.73 % 29.13 % 28.61 % 26.14 % 25.86 % 1.29%
  QoQ % 4.23% -1.71% -11.67% 1.82% 9.45% 1.08% -
  Horiz. % 101.93% 97.80% 99.50% 112.65% 110.63% 101.08% 100.00%
Total Cost 1,534,150 777,397 3,006,702 2,285,540 1,515,426 753,853 2,805,970 -33.21%
  QoQ % 97.34% -74.14% 31.55% 50.82% 101.02% -73.13% -
  Horiz. % 54.67% 27.71% 107.15% 81.45% 54.01% 26.87% 100.00%
Net Worth 1,755,345 1,755,256 1,751,565 752,075 1,681,727 1,668,266 403,229 167.33%
  QoQ % 0.01% 0.21% 132.90% -55.28% 0.81% 313.73% -
  Horiz. % 435.32% 435.30% 434.38% 186.51% 417.06% 413.73% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 43,883 21,940 77,944 26,611 43,681 23,988 17,872 82.30%
  QoQ % 100.01% -71.85% 192.89% -39.08% 82.10% 34.22% -
  Horiz. % 245.53% 122.76% 436.11% 148.90% 244.40% 134.22% 100.00%
Div Payout % 51.74 % 51.65 % 47.08 % 26.35 % 62.02 % 62.68 % 11.63 % 171.24%
  QoQ % 0.17% 9.71% 78.67% -57.51% -1.05% 438.95% -
  Horiz. % 444.88% 444.11% 404.82% 226.57% 533.28% 538.95% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,755,345 1,755,256 1,751,565 752,075 1,681,727 1,668,266 403,229 167.33%
  QoQ % 0.01% 0.21% 132.90% -55.28% 0.81% 313.73% -
  Horiz. % 435.32% 435.30% 434.38% 186.51% 417.06% 413.73% 100.00%
NOSH 4,388,363 4,388,141 4,378,914 1,928,398 1,092,031 1,090,370 1,089,810 153.75%
  QoQ % 0.01% 0.21% 127.08% 76.59% 0.15% 0.05% -
  Horiz. % 402.67% 402.65% 401.81% 176.95% 100.20% 100.05% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 5.54 % 5.53 % 5.45 % 4.38 % 4.51 % 5.05 % 5.51 % 0.36%
  QoQ % 0.18% 1.47% 24.43% -2.88% -10.69% -8.35% -
  Horiz. % 100.54% 100.36% 98.91% 79.49% 81.85% 91.65% 100.00%
ROE 4.83 % 2.42 % 9.45 % 13.43 % 4.19 % 2.29 % 38.10 % -74.86%
  QoQ % 99.59% -74.39% -29.64% 220.53% 82.97% -93.99% -
  Horiz. % 12.68% 6.35% 24.80% 35.25% 11.00% 6.01% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 37.01 18.75 72.62 123.94 145.32 72.81 272.49 -73.67%
  QoQ % 97.39% -74.18% -41.41% -14.71% 99.59% -73.28% -
  Horiz. % 13.58% 6.88% 26.65% 45.48% 53.33% 26.72% 100.00%
EPS 1.93 0.96 3.78 5.24 6.45 3.51 3.53 -33.21%
  QoQ % 101.04% -74.60% -27.86% -18.76% 83.76% -0.57% -
  Horiz. % 54.67% 27.20% 107.08% 148.44% 182.72% 99.43% 100.00%
DPS 1.00 0.50 1.78 1.38 4.00 2.20 1.64 -28.16%
  QoQ % 100.00% -71.91% 28.99% -65.50% 81.82% 34.15% -
  Horiz. % 60.98% 30.49% 108.54% 84.15% 243.90% 134.15% 100.00%
NAPS 0.4000 0.4000 0.4000 0.3900 1.5400 1.5300 0.3700 5.35%
  QoQ % 0.00% 0.00% 2.56% -74.68% 0.65% 313.51% -
  Horiz. % 108.11% 108.11% 108.11% 105.41% 416.22% 413.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,436,839
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.61 18.55 71.67 53.87 35.77 17.89 66.93 -33.19%
  QoQ % 97.36% -74.12% 33.04% 50.60% 99.94% -73.27% -
  Horiz. % 54.70% 27.72% 107.08% 80.49% 53.44% 26.73% 100.00%
EPS 1.91 0.96 3.73 2.28 1.59 0.86 3.46 -32.78%
  QoQ % 98.96% -74.26% 63.60% 43.40% 84.88% -75.14% -
  Horiz. % 55.20% 27.75% 107.80% 65.90% 45.95% 24.86% 100.00%
DPS 0.99 0.49 1.76 0.60 0.98 0.54 0.40 83.28%
  QoQ % 102.04% -72.16% 193.33% -38.78% 81.48% 35.00% -
  Horiz. % 247.50% 122.50% 440.00% 150.00% 245.00% 135.00% 100.00%
NAPS 0.3956 0.3956 0.3948 0.1695 0.3790 0.3760 0.0909 167.28%
  QoQ % 0.00% 0.20% 132.92% -55.28% 0.80% 313.64% -
  Horiz. % 435.20% 435.20% 434.32% 186.47% 416.94% 413.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.0200 0.8900 0.9700 1.0400 4.2200 4.0500 4.1800 -
P/RPS 2.76 4.75 1.34 0.84 2.90 5.67 1.53 48.35%
  QoQ % -41.89% 254.48% 59.52% -71.03% -48.85% 270.59% -
  Horiz. % 180.39% 310.46% 87.58% 54.90% 189.54% 370.59% 100.00%
P/EPS 52.77 91.93 25.66 19.86 65.43 115.38 29.65 47.02%
  QoQ % -42.60% 258.26% 29.20% -69.65% -43.29% 289.14% -
  Horiz. % 177.98% 310.05% 86.54% 66.98% 220.67% 389.14% 100.00%
EY 1.89 1.09 3.90 5.04 1.53 0.87 3.37 -32.06%
  QoQ % 73.39% -72.05% -22.62% 229.41% 75.86% -74.18% -
  Horiz. % 56.08% 32.34% 115.73% 149.55% 45.40% 25.82% 100.00%
DY 0.98 0.56 1.84 1.33 0.95 0.14 0.39 85.14%
  QoQ % 75.00% -69.57% 38.35% 40.00% 578.57% -64.10% -
  Horiz. % 251.28% 143.59% 471.79% 341.03% 243.59% 35.90% 100.00%
P/NAPS 2.55 2.23 2.43 2.67 2.74 4.05 11.30 -63.04%
  QoQ % 14.35% -8.23% -8.99% -2.55% -32.35% -64.16% -
  Horiz. % 22.57% 19.73% 21.50% 23.63% 24.25% 35.84% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 21/02/17 -
Price 1.1400 0.9400 0.9250 1.0200 4.2000 4.1700 4.0700 -
P/RPS 3.08 5.01 1.27 0.82 2.89 5.83 1.49 62.49%
  QoQ % -38.52% 294.49% 54.88% -71.63% -50.43% 291.28% -
  Horiz. % 206.71% 336.24% 85.23% 55.03% 193.96% 391.28% 100.00%
P/EPS 58.98 97.10 24.47 19.48 65.12 118.80 28.87 61.22%
  QoQ % -39.26% 296.81% 25.62% -70.09% -45.19% 311.50% -
  Horiz. % 204.30% 336.34% 84.76% 67.47% 225.56% 411.50% 100.00%
EY 1.70 1.03 4.09 5.13 1.54 0.84 3.46 -37.82%
  QoQ % 65.05% -74.82% -20.27% 233.12% 83.33% -75.72% -
  Horiz. % 49.13% 29.77% 118.21% 148.27% 44.51% 24.28% 100.00%
DY 0.88 0.53 1.92 1.35 0.95 0.13 0.40 69.40%
  QoQ % 66.04% -72.40% 42.22% 42.11% 630.77% -67.50% -
  Horiz. % 220.00% 132.50% 480.00% 337.50% 237.50% 32.50% 100.00%
P/NAPS 2.85 2.35 2.31 2.62 2.73 4.17 11.00 -59.46%
  QoQ % 21.28% 1.73% -11.83% -4.03% -34.53% -62.09% -
  Horiz. % 25.91% 21.36% 21.00% 23.82% 24.82% 37.91% 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.
 


 

299  359  495  758 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC-PA 0.0750.00 
 LAMBO 0.07+0.005 
 LAMBO-WB 0.010.00 
 IMPIANA 0.045+0.005 
 HSI-C5G 0.16-0.025 
 EKOVEST 0.835+0.005 
 VC 0.305+0.02 
 HSI-H6G 0.305+0.07 
 PWORTH 0.07+0.005 
 EKOVEST-WB 0.345+0.005 
Partners & Brokers