Highlights

[KPJ] QoQ Quarter Result on 2020-06-30 [#2]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     -67.15%    YoY -     -69.74%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 626,624 884,159 944,003 906,436 847,311 868,129 863,345 -19.25%
  QoQ % -29.13% -6.34% 4.14% 6.98% -2.40% 0.55% -
  Horiz. % 72.58% 102.41% 109.34% 104.99% 98.14% 100.55% 100.00%
PBT 18,968 55,087 78,334 71,880 66,661 66,403 81,268 -62.13%
  QoQ % -65.57% -29.68% 8.98% 7.83% 0.39% -18.29% -
  Horiz. % 23.34% 67.78% 96.39% 88.45% 82.03% 81.71% 100.00%
Tax -8,035 -14,553 12,454 -23,162 -22,794 -23,079 -26,232 -54.59%
  QoQ % 44.79% -216.85% 153.77% -1.61% 1.23% 12.02% -
  Horiz. % 30.63% 55.48% -47.48% 88.30% 86.89% 87.98% 100.00%
NP 10,933 40,534 90,788 48,718 43,867 43,324 55,036 -65.99%
  QoQ % -73.03% -55.35% 86.35% 11.06% 1.25% -21.28% -
  Horiz. % 19.87% 73.65% 164.96% 88.52% 79.71% 78.72% 100.00%
NP to SH 12,657 38,533 84,001 46,413 41,828 39,126 53,324 -61.70%
  QoQ % -67.15% -54.13% 80.99% 10.96% 6.91% -26.63% -
  Horiz. % 23.74% 72.26% 157.53% 87.04% 78.44% 73.37% 100.00%
Tax Rate 42.36 % 26.42 % -15.90 % 32.22 % 34.19 % 34.76 % 32.28 % 19.88%
  QoQ % 60.33% 266.16% -149.35% -5.76% -1.64% 7.68% -
  Horiz. % 131.23% 81.85% -49.26% 99.81% 105.92% 107.68% 100.00%
Total Cost 615,691 843,625 853,215 857,718 803,444 824,805 808,309 -16.61%
  QoQ % -27.02% -1.12% -0.52% 6.76% -2.59% 2.04% -
  Horiz. % 76.17% 104.37% 105.56% 106.11% 99.40% 102.04% 100.00%
Net Worth 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 -4.12%
  QoQ % 0.00% 0.19% 11.92% -2.56% 2.68% -16.31% -
  Horiz. % 93.89% 93.89% 93.72% 83.73% 85.93% 83.69% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 12,837 21,396 21,356 21,592 21,590 21,580 21,775 -29.71%
  QoQ % -40.00% 0.19% -1.09% 0.01% 0.05% -0.89% -
  Horiz. % 58.96% 98.26% 98.08% 99.16% 99.15% 99.11% 100.00%
Div Payout % 101.43 % 55.53 % 25.42 % 46.52 % 51.62 % 55.16 % 40.84 % 83.50%
  QoQ % 82.66% 118.45% -45.36% -9.88% -6.42% 35.06% -
  Horiz. % 248.36% 135.97% 62.24% 113.91% 126.40% 135.06% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 -4.12%
  QoQ % 0.00% 0.19% 11.92% -2.56% 2.68% -16.31% -
  Horiz. % 93.89% 93.89% 93.72% 83.73% 85.93% 83.69% 100.00%
NOSH 4,279,290 4,279,280 4,271,338 4,318,421 4,318,163 4,316,050 4,355,011 -1.16%
  QoQ % 0.00% 0.19% -1.09% 0.01% 0.05% -0.89% -
  Horiz. % 98.26% 98.26% 98.08% 99.16% 99.15% 99.11% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.74 % 4.58 % 9.62 % 5.37 % 5.18 % 4.99 % 6.37 % -57.93%
  QoQ % -62.01% -52.39% 79.14% 3.67% 3.81% -21.66% -
  Horiz. % 27.32% 71.90% 151.02% 84.30% 81.32% 78.34% 100.00%
ROE 0.69 % 2.09 % 4.57 % 2.83 % 2.48 % 2.39 % 2.72 % -59.96%
  QoQ % -66.99% -54.27% 61.48% 14.11% 3.77% -12.13% -
  Horiz. % 25.37% 76.84% 168.01% 104.04% 91.18% 87.87% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.64 20.66 22.10 20.99 19.62 20.11 19.82 -18.30%
  QoQ % -29.14% -6.52% 5.29% 6.98% -2.44% 1.46% -
  Horiz. % 73.86% 104.24% 111.50% 105.90% 98.99% 101.46% 100.00%
EPS 0.30 0.90 1.97 1.10 1.00 0.93 1.28 -62.02%
  QoQ % -66.67% -54.31% 79.09% 10.00% 7.53% -27.34% -
  Horiz. % 23.44% 70.31% 153.91% 85.94% 78.12% 72.66% 100.00%
DPS 0.30 0.50 0.50 0.50 0.50 0.50 0.50 -28.88%
  QoQ % -40.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 60.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4300 0.4300 0.4300 0.3800 0.3900 0.3800 0.4500 -2.99%
  QoQ % 0.00% 0.00% 13.16% -2.56% 2.63% -15.56% -
  Horiz. % 95.56% 95.56% 95.56% 84.44% 86.67% 84.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,441,916
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 14.11 19.90 21.25 20.41 19.08 19.54 19.44 -19.25%
  QoQ % -29.10% -6.35% 4.12% 6.97% -2.35% 0.51% -
  Horiz. % 72.58% 102.37% 109.31% 104.99% 98.15% 100.51% 100.00%
EPS 0.28 0.87 1.89 1.04 0.94 0.88 1.20 -62.13%
  QoQ % -67.82% -53.97% 81.73% 10.64% 6.82% -26.67% -
  Horiz. % 23.33% 72.50% 157.50% 86.67% 78.33% 73.33% 100.00%
DPS 0.29 0.48 0.48 0.49 0.49 0.49 0.49 -29.53%
  QoQ % -39.58% 0.00% -2.04% 0.00% 0.00% 0.00% -
  Horiz. % 59.18% 97.96% 97.96% 100.00% 100.00% 100.00% 100.00%
NAPS 0.4143 0.4143 0.4135 0.3694 0.3791 0.3692 0.4412 -4.11%
  QoQ % 0.00% 0.19% 11.94% -2.56% 2.68% -16.32% -
  Horiz. % 93.90% 93.90% 93.72% 83.73% 85.92% 83.68% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.8400 0.9300 0.9450 0.8850 0.9350 0.9800 1.0400 -
P/RPS 5.74 4.50 4.28 4.22 4.77 4.87 5.25 6.14%
  QoQ % 27.56% 5.14% 1.42% -11.53% -2.05% -7.24% -
  Horiz. % 109.33% 85.71% 81.52% 80.38% 90.86% 92.76% 100.00%
P/EPS 284.00 103.28 48.05 82.34 96.53 108.11 84.94 123.76%
  QoQ % 174.98% 114.94% -41.64% -14.70% -10.71% 27.28% -
  Horiz. % 334.35% 121.59% 56.57% 96.94% 113.64% 127.28% 100.00%
EY 0.35 0.97 2.08 1.21 1.04 0.93 1.18 -55.56%
  QoQ % -63.92% -53.37% 71.90% 16.35% 11.83% -21.19% -
  Horiz. % 29.66% 82.20% 176.27% 102.54% 88.14% 78.81% 100.00%
DY 0.36 0.54 0.53 0.56 0.53 0.51 0.48 -17.47%
  QoQ % -33.33% 1.89% -5.36% 5.66% 3.92% 6.25% -
  Horiz. % 75.00% 112.50% 110.42% 116.67% 110.42% 106.25% 100.00%
P/NAPS 1.95 2.16 2.20 2.33 2.40 2.58 2.31 -10.69%
  QoQ % -9.72% -1.82% -5.58% -2.92% -6.98% 11.69% -
  Horiz. % 84.42% 93.51% 95.24% 100.87% 103.90% 111.69% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 10/06/20 26/02/20 - 30/08/19 31/05/19 19/02/19 -
Price 0.8300 0.8950 0.9550 0.9050 0.9100 0.9350 1.0800 -
P/RPS 5.67 4.33 4.32 4.31 4.64 4.65 5.45 2.68%
  QoQ % 30.95% 0.23% 0.23% -7.11% -0.22% -14.68% -
  Horiz. % 104.04% 79.45% 79.27% 79.08% 85.14% 85.32% 100.00%
P/EPS 280.62 99.39 48.56 84.20 93.94 103.14 88.20 116.47%
  QoQ % 182.34% 104.67% -42.33% -10.37% -8.92% 16.94% -
  Horiz. % 318.16% 112.69% 55.06% 95.46% 106.51% 116.94% 100.00%
EY 0.36 1.01 2.06 1.19 1.06 0.97 1.13 -53.39%
  QoQ % -64.36% -50.97% 73.11% 12.26% 9.28% -14.16% -
  Horiz. % 31.86% 89.38% 182.30% 105.31% 93.81% 85.84% 100.00%
DY 0.36 0.56 0.52 0.55 0.55 0.53 0.46 -15.09%
  QoQ % -35.71% 7.69% -5.45% 0.00% 3.77% 15.22% -
  Horiz. % 78.26% 121.74% 113.04% 119.57% 119.57% 115.22% 100.00%
P/NAPS 1.93 2.08 2.22 2.38 2.33 2.46 2.40 -13.54%
  QoQ % -7.21% -6.31% -6.72% 2.15% -5.28% 2.50% -
  Horiz. % 80.42% 86.67% 92.50% 99.17% 97.08% 102.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS