Highlights

[KPJ] QoQ Cumulative Quarter Result on 2018-09-30 [#3]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     48.69%    YoY -     24.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,715,440 868,129 3,308,117 2,444,772 1,624,212 822,883 3,179,998 -33.81%
  QoQ % 97.60% -73.76% 35.31% 50.52% 97.38% -74.12% -
  Horiz. % 53.94% 27.30% 104.03% 76.88% 51.08% 25.88% 100.00%
PBT 133,064 66,403 266,511 185,243 122,305 60,886 233,326 -31.30%
  QoQ % 100.39% -75.08% 43.87% 51.46% 100.88% -73.91% -
  Horiz. % 57.03% 28.46% 114.22% 79.39% 52.42% 26.09% 100.00%
Tax -45,873 -23,079 -80,326 -54,094 -32,243 -15,400 -60,030 -16.46%
  QoQ % -98.77% 71.27% -48.49% -67.77% -109.37% 74.35% -
  Horiz. % 76.42% 38.45% 133.81% 90.11% 53.71% 25.65% 100.00%
NP 87,191 43,324 186,185 131,149 90,062 45,486 173,296 -36.82%
  QoQ % 101.25% -76.73% 41.96% 45.62% 98.00% -73.75% -
  Horiz. % 50.31% 25.00% 107.44% 75.68% 51.97% 26.25% 100.00%
NP to SH 80,955 39,126 179,444 126,120 84,819 42,482 165,554 -38.01%
  QoQ % 106.91% -78.20% 42.28% 48.69% 99.66% -74.34% -
  Horiz. % 48.90% 23.63% 108.39% 76.18% 51.23% 25.66% 100.00%
Tax Rate 34.47 % 34.76 % 30.14 % 29.20 % 26.36 % 25.29 % 25.73 % 21.59%
  QoQ % -0.83% 15.33% 3.22% 10.77% 4.23% -1.71% -
  Horiz. % 133.97% 135.10% 117.14% 113.49% 102.45% 98.29% 100.00%
Total Cost 1,628,249 824,805 3,121,932 2,313,623 1,534,150 777,397 3,006,702 -33.64%
  QoQ % 97.41% -73.58% 34.94% 50.81% 97.34% -74.14% -
  Horiz. % 54.15% 27.43% 103.83% 76.95% 51.02% 25.86% 100.00%
Net Worth 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 -2.59%
  QoQ % 2.68% -16.31% 12.07% -0.38% 0.01% 0.21% -
  Horiz. % 96.15% 93.64% 111.89% 99.84% 100.22% 100.21% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 43,181 21,580 87,100 65,576 43,883 21,940 77,944 -32.62%
  QoQ % 100.10% -75.22% 32.82% 49.43% 100.01% -71.85% -
  Horiz. % 55.40% 27.69% 111.75% 84.13% 56.30% 28.15% 100.00%
Div Payout % 53.34 % 55.16 % 48.54 % 52.00 % 51.74 % 51.65 % 47.08 % 8.70%
  QoQ % -3.30% 13.64% -6.65% 0.50% 0.17% 9.71% -
  Horiz. % 113.30% 117.16% 103.10% 110.45% 109.90% 109.71% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 -2.59%
  QoQ % 2.68% -16.31% 12.07% -0.38% 0.01% 0.21% -
  Horiz. % 96.15% 93.64% 111.89% 99.84% 100.22% 100.21% 100.00%
NOSH 4,318,163 4,316,050 4,355,011 4,371,795 4,388,363 4,388,141 4,378,914 -0.93%
  QoQ % 0.05% -0.89% -0.38% -0.38% 0.01% 0.21% -
  Horiz. % 98.61% 98.56% 99.45% 99.84% 100.22% 100.21% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.08 % 4.99 % 5.63 % 5.36 % 5.54 % 5.53 % 5.45 % -4.59%
  QoQ % 1.80% -11.37% 5.04% -3.25% 0.18% 1.47% -
  Horiz. % 93.21% 91.56% 103.30% 98.35% 101.65% 101.47% 100.00%
ROE 4.81 % 2.39 % 9.16 % 7.21 % 4.83 % 2.42 % 9.45 % -36.33%
  QoQ % 101.26% -73.91% 27.05% 49.28% 99.59% -74.39% -
  Horiz. % 50.90% 25.29% 96.93% 76.30% 51.11% 25.61% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 39.73 20.11 75.96 55.92 37.01 18.75 72.62 -33.18%
  QoQ % 97.56% -73.53% 35.84% 51.09% 97.39% -74.18% -
  Horiz. % 54.71% 27.69% 104.60% 77.00% 50.96% 25.82% 100.00%
EPS 1.93 0.93 4.17 2.89 1.93 0.96 3.78 -36.20%
  QoQ % 107.53% -77.70% 44.29% 49.74% 101.04% -74.60% -
  Horiz. % 51.06% 24.60% 110.32% 76.46% 51.06% 25.40% 100.00%
DPS 1.00 0.50 2.00 1.50 1.00 0.50 1.78 -31.99%
  QoQ % 100.00% -75.00% 33.33% 50.00% 100.00% -71.91% -
  Horiz. % 56.18% 28.09% 112.36% 84.27% 56.18% 28.09% 100.00%
NAPS 0.3900 0.3800 0.4500 0.4000 0.4000 0.4000 0.4000 -1.68%
  QoQ % 2.63% -15.56% 12.50% 0.00% 0.00% 0.00% -
  Horiz. % 97.50% 95.00% 112.50% 100.00% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,438,908
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 38.65 19.56 74.53 55.08 36.59 18.54 71.64 -33.80%
  QoQ % 97.60% -73.76% 35.31% 50.53% 97.36% -74.12% -
  Horiz. % 53.95% 27.30% 104.03% 76.88% 51.07% 25.88% 100.00%
EPS 1.82 0.88 4.04 2.84 1.91 0.96 3.73 -38.10%
  QoQ % 106.82% -78.22% 42.25% 48.69% 98.96% -74.26% -
  Horiz. % 48.79% 23.59% 108.31% 76.14% 51.21% 25.74% 100.00%
DPS 0.97 0.49 1.96 1.48 0.99 0.49 1.76 -32.85%
  QoQ % 97.96% -75.00% 32.43% 49.49% 102.04% -72.16% -
  Horiz. % 55.11% 27.84% 111.36% 84.09% 56.25% 27.84% 100.00%
NAPS 0.3794 0.3695 0.4415 0.3940 0.3954 0.3954 0.3946 -2.59%
  QoQ % 2.68% -16.31% 12.06% -0.35% 0.00% 0.20% -
  Horiz. % 96.15% 93.64% 111.89% 99.85% 100.20% 100.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.9350 0.9800 1.0400 1.0800 1.0200 0.8900 0.9700 -
P/RPS 2.35 4.87 1.37 1.93 2.76 4.75 1.34 45.58%
  QoQ % -51.75% 255.47% -29.02% -30.07% -41.89% 254.48% -
  Horiz. % 175.37% 363.43% 102.24% 144.03% 205.97% 354.48% 100.00%
P/EPS 49.87 108.11 25.24 37.44 52.77 91.93 25.66 55.93%
  QoQ % -53.87% 328.33% -32.59% -29.05% -42.60% 258.26% -
  Horiz. % 194.35% 421.32% 98.36% 145.91% 205.65% 358.26% 100.00%
EY 2.01 0.93 3.96 2.67 1.89 1.09 3.90 -35.80%
  QoQ % 116.13% -76.52% 48.31% 41.27% 73.39% -72.05% -
  Horiz. % 51.54% 23.85% 101.54% 68.46% 48.46% 27.95% 100.00%
DY 1.07 0.51 1.92 1.39 0.98 0.56 1.84 -30.40%
  QoQ % 109.80% -73.44% 38.13% 41.84% 75.00% -69.57% -
  Horiz. % 58.15% 27.72% 104.35% 75.54% 53.26% 30.43% 100.00%
P/NAPS 2.40 2.58 2.31 2.70 2.55 2.23 2.43 -0.83%
  QoQ % -6.98% 11.69% -14.44% 5.88% 14.35% -8.23% -
  Horiz. % 98.77% 106.17% 95.06% 111.11% 104.94% 91.77% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 19/02/19 29/11/18 16/08/18 30/05/18 26/02/18 -
Price 0.9100 0.9350 1.0800 1.0800 1.1400 0.9400 0.9250 -
P/RPS 2.29 4.65 1.42 1.93 3.08 5.01 1.27 48.31%
  QoQ % -50.75% 227.46% -26.42% -37.34% -38.52% 294.49% -
  Horiz. % 180.31% 366.14% 111.81% 151.97% 242.52% 394.49% 100.00%
P/EPS 48.54 103.14 26.21 37.44 58.98 97.10 24.47 58.07%
  QoQ % -52.94% 293.51% -29.99% -36.52% -39.26% 296.81% -
  Horiz. % 198.37% 421.50% 107.11% 153.00% 241.03% 396.81% 100.00%
EY 2.06 0.97 3.82 2.67 1.70 1.03 4.09 -36.78%
  QoQ % 112.37% -74.61% 43.07% 57.06% 65.05% -74.82% -
  Horiz. % 50.37% 23.72% 93.40% 65.28% 41.56% 25.18% 100.00%
DY 1.10 0.53 1.85 1.39 0.88 0.53 1.92 -31.09%
  QoQ % 107.55% -71.35% 33.09% 57.95% 66.04% -72.40% -
  Horiz. % 57.29% 27.60% 96.35% 72.40% 45.83% 27.60% 100.00%
P/NAPS 2.33 2.46 2.40 2.70 2.85 2.35 2.31 0.58%
  QoQ % -5.28% 2.50% -11.11% -5.26% 21.28% 1.73% -
  Horiz. % 100.87% 106.49% 103.90% 116.88% 123.38% 101.73% 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.
 


 

407  295  534  763 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 SAPNRG 0.295-0.005 
 TIGER 0.075+0.015 
 ARMADA 0.53+0.005 
 HSI-H8F 0.25-0.085 
 FINTEC 0.08+0.01 
 AT 0.085+0.01 
 KNM 0.425-0.015 
 DGB 0.16+0.01 
 HSI-C7F 0.27+0.065 
Partners & Brokers