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 - 4,441,916
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 36.57 18.53 71.59 53.81 35.73 17.87 66.85 -33.19%
  QoQ % 97.36% -74.12% 33.04% 50.60% 99.94% -73.27% -
  Horiz. % 54.70% 27.72% 107.09% 80.49% 53.45% 26.73% 100.00%
EPS 1.91 0.96 3.73 2.27 1.59 0.86 3.46 -32.78%
  QoQ % 98.96% -74.26% 64.32% 42.77% 84.88% -75.14% -
  Horiz. % 55.20% 27.75% 107.80% 65.61% 45.95% 24.86% 100.00%
DPS 0.99 0.49 1.75 0.60 0.98 0.54 0.40 83.28%
  QoQ % 102.04% -72.00% 191.67% -38.78% 81.48% 35.00% -
  Horiz. % 247.50% 122.50% 437.50% 150.00% 245.00% 135.00% 100.00%
NAPS 0.3952 0.3952 0.3943 0.1693 0.3786 0.3756 0.0908 167.29%
  QoQ % 0.00% 0.23% 132.90% -55.28% 0.80% 313.66% -
  Horiz. % 435.24% 435.24% 434.25% 186.45% 416.96% 413.66% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

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
Partners & Brokers