Highlights

[KPJ] QoQ Quarter Result on 2017-12-31 [#4]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 26-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     100.68%    YoY -     17.91%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 820,560 801,329 822,883 833,728 803,203 793,025 793,909 2.22%
  QoQ % 2.40% -2.62% -1.30% 3.80% 1.28% -0.11% -
  Horiz. % 103.36% 100.93% 103.65% 105.02% 101.17% 99.89% 100.00%
PBT 62,938 61,419 60,886 77,103 49,631 45,543 54,229 10.43%
  QoQ % 2.47% 0.88% -21.03% 55.35% 8.98% -16.02% -
  Horiz. % 116.06% 113.26% 112.28% 142.18% 91.52% 83.98% 100.00%
Tax -21,851 -16,843 -15,400 -14,098 -16,542 -14,091 -14,173 33.42%
  QoQ % -29.73% -9.37% -9.24% 14.77% -17.39% 0.58% -
  Horiz. % 154.17% 118.84% 108.66% 99.47% 116.71% 99.42% 100.00%
NP 41,087 44,576 45,486 63,005 33,089 31,452 40,056 1.71%
  QoQ % -7.83% -2.00% -27.81% 90.41% 5.20% -21.48% -
  Horiz. % 102.57% 111.28% 113.56% 157.29% 82.61% 78.52% 100.00%
NP to SH 41,301 42,337 42,482 61,317 30,555 32,164 38,272 5.20%
  QoQ % -2.45% -0.34% -30.72% 100.68% -5.00% -15.96% -
  Horiz. % 107.91% 110.62% 111.00% 160.21% 79.84% 84.04% 100.00%
Tax Rate 34.72 % 27.42 % 25.29 % 18.28 % 33.33 % 30.94 % 26.14 % 20.81%
  QoQ % 26.62% 8.42% 38.35% -45.15% 7.72% 18.36% -
  Horiz. % 132.82% 104.90% 96.75% 69.93% 127.51% 118.36% 100.00%
Total Cost 779,473 756,753 777,397 770,723 770,114 761,573 753,853 2.25%
  QoQ % 3.00% -2.66% 0.87% 0.08% 1.12% 1.02% -
  Horiz. % 103.40% 100.38% 103.12% 102.24% 102.16% 101.02% 100.00%
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 3.19%
  QoQ % -0.38% 0.01% 0.21% 132.90% -55.36% 0.99% -
  Horiz. % 104.82% 105.22% 105.21% 104.99% 45.08% 100.99% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 21,858 21,941 21,940 17,515 7,327 19,692 23,988 -6.00%
  QoQ % -0.38% 0.01% 25.26% 139.03% -62.79% -17.91% -
  Horiz. % 91.12% 91.47% 91.46% 73.02% 30.55% 82.09% 100.00%
Div Payout % 52.93 % 51.83 % 51.65 % 28.57 % 23.98 % 61.22 % 62.68 % -10.65%
  QoQ % 2.12% 0.35% 80.78% 19.14% -60.83% -2.33% -
  Horiz. % 84.44% 82.69% 82.40% 45.58% 38.26% 97.67% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 1,668,266 3.19%
  QoQ % -0.38% 0.01% 0.21% 132.90% -55.36% 0.99% -
  Horiz. % 104.82% 105.22% 105.21% 104.99% 45.08% 100.99% 100.00%
NOSH 4,371,795 4,388,363 4,388,141 4,378,914 1,928,398 1,094,013 1,090,370 152.17%
  QoQ % -0.38% 0.01% 0.21% 127.08% 76.27% 0.33% -
  Horiz. % 400.95% 402.47% 402.44% 401.60% 176.86% 100.33% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.01 % 5.56 % 5.53 % 7.56 % 4.12 % 3.97 % 5.05 % -0.53%
  QoQ % -9.89% 0.54% -26.85% 83.50% 3.78% -21.39% -
  Horiz. % 99.21% 110.10% 109.50% 149.70% 81.58% 78.61% 100.00%
ROE 2.36 % 2.41 % 2.42 % 3.50 % 4.06 % 1.91 % 2.29 % 2.03%
  QoQ % -2.07% -0.41% -30.86% -13.79% 112.57% -16.59% -
  Horiz. % 103.06% 105.24% 105.68% 152.84% 177.29% 83.41% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.77 18.26 18.75 19.04 41.65 72.49 72.81 -59.46%
  QoQ % 2.79% -2.61% -1.52% -54.29% -42.54% -0.44% -
  Horiz. % 25.78% 25.08% 25.75% 26.15% 57.20% 99.56% 100.00%
EPS 0.96 0.96 0.96 1.37 1.58 2.94 3.51 -57.83%
  QoQ % 0.00% 0.00% -29.93% -13.29% -46.26% -16.24% -
  Horiz. % 27.35% 27.35% 27.35% 39.03% 45.01% 83.76% 100.00%
DPS 0.50 0.50 0.50 0.40 0.38 1.80 2.20 -62.72%
  QoQ % 0.00% 0.00% 25.00% 5.26% -78.89% -18.18% -
  Horiz. % 22.73% 22.73% 22.73% 18.18% 17.27% 81.82% 100.00%
NAPS 0.4000 0.4000 0.4000 0.4000 0.3900 1.5400 1.5300 -59.08%
  QoQ % 0.00% 0.00% 0.00% 2.56% -74.68% 0.65% -
  Horiz. % 26.14% 26.14% 26.14% 26.14% 25.49% 100.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,438,848
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.49 18.05 18.54 18.78 18.09 17.87 17.89 2.22%
  QoQ % 2.44% -2.64% -1.28% 3.81% 1.23% -0.11% -
  Horiz. % 103.35% 100.89% 103.63% 104.97% 101.12% 99.89% 100.00%
EPS 0.93 0.95 0.96 1.38 0.69 0.72 0.86 5.35%
  QoQ % -2.11% -1.04% -30.43% 100.00% -4.17% -16.28% -
  Horiz. % 108.14% 110.47% 111.63% 160.47% 80.23% 83.72% 100.00%
DPS 0.49 0.49 0.49 0.39 0.17 0.44 0.54 -6.27%
  QoQ % 0.00% 0.00% 25.64% 129.41% -61.36% -18.52% -
  Horiz. % 90.74% 90.74% 90.74% 72.22% 31.48% 81.48% 100.00%
NAPS 0.3940 0.3955 0.3954 0.3946 0.1694 0.3796 0.3758 3.20%
  QoQ % -0.38% 0.03% 0.20% 132.94% -55.37% 1.01% -
  Horiz. % 104.84% 105.24% 105.22% 105.00% 45.08% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.0800 1.0200 0.8900 0.9700 1.0400 4.2200 4.0500 -
P/RPS 5.75 5.59 4.75 5.09 2.50 5.82 5.67 0.94%
  QoQ % 2.86% 17.68% -6.68% 103.60% -57.04% 2.65% -
  Horiz. % 101.41% 98.59% 83.77% 89.77% 44.09% 102.65% 100.00%
P/EPS 114.32 105.73 91.93 69.27 65.64 143.54 115.38 -0.61%
  QoQ % 8.12% 15.01% 32.71% 5.53% -54.27% 24.41% -
  Horiz. % 99.08% 91.64% 79.68% 60.04% 56.89% 124.41% 100.00%
EY 0.87 0.95 1.09 1.44 1.52 0.70 0.87 -
  QoQ % -8.42% -12.84% -24.31% -5.26% 117.14% -19.54% -
  Horiz. % 100.00% 109.20% 125.29% 165.52% 174.71% 80.46% 100.00%
DY 0.46 0.49 0.56 0.41 0.37 0.43 0.14 120.85%
  QoQ % -6.12% -12.50% 36.59% 10.81% -13.95% 207.14% -
  Horiz. % 328.57% 350.00% 400.00% 292.86% 264.29% 307.14% 100.00%
P/NAPS 2.70 2.55 2.23 2.43 2.67 2.74 4.05 -23.67%
  QoQ % 5.88% 14.35% -8.23% -8.99% -2.55% -32.35% -
  Horiz. % 66.67% 62.96% 55.06% 60.00% 65.93% 67.65% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 -
Price 1.0800 1.1400 0.9400 0.9250 1.0200 4.2000 4.1700 -
P/RPS 5.75 6.24 5.01 4.86 2.45 5.79 5.83 -0.92%
  QoQ % -7.85% 24.55% 3.09% 98.37% -57.69% -0.69% -
  Horiz. % 98.63% 107.03% 85.93% 83.36% 42.02% 99.31% 100.00%
P/EPS 114.32 118.16 97.10 66.06 64.37 142.86 118.80 -2.53%
  QoQ % -3.25% 21.69% 46.99% 2.63% -54.94% 20.25% -
  Horiz. % 96.23% 99.46% 81.73% 55.61% 54.18% 120.25% 100.00%
EY 0.87 0.85 1.03 1.51 1.55 0.70 0.84 2.36%
  QoQ % 2.35% -17.48% -31.79% -2.58% 121.43% -16.67% -
  Horiz. % 103.57% 101.19% 122.62% 179.76% 184.52% 83.33% 100.00%
DY 0.46 0.44 0.53 0.43 0.37 0.43 0.13 132.03%
  QoQ % 4.55% -16.98% 23.26% 16.22% -13.95% 230.77% -
  Horiz. % 353.85% 338.46% 407.69% 330.77% 284.62% 330.77% 100.00%
P/NAPS 2.70 2.85 2.35 2.31 2.62 2.73 4.17 -25.14%
  QoQ % -5.26% 21.28% 1.73% -11.83% -4.03% -34.53% -
  Horiz. % 64.75% 68.35% 56.35% 55.40% 62.83% 65.47% 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.
 


 

287  248  563  1213 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.495+0.015 
 HSI-C7F 0.345+0.005 
 GPACKET-WB 0.325+0.005 
 JCY 0.20+0.01 
 SAPNRG 0.27+0.005 
 KEYASIC 0.08+0.015 
 HSI-H8B 0.175-0.005 
 UCREST 0.175+0.03 
 MTAG 0.55+0.01 
 MPAY 0.125+0.015 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. JAKS - 一个大起大落的公司! Stockpick2u
6. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
7. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
8. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers