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 - 4,434,865
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 18.50 18.07 18.55 18.80 18.11 17.88 17.90 2.22%
  QoQ % 2.38% -2.59% -1.33% 3.81% 1.29% -0.11% -
  Horiz. % 103.35% 100.95% 103.63% 105.03% 101.17% 99.89% 100.00%
EPS 0.93 0.95 0.96 1.38 0.69 0.73 0.86 5.35%
  QoQ % -2.11% -1.04% -30.43% 100.00% -5.48% -15.12% -
  Horiz. % 108.14% 110.47% 111.63% 160.47% 80.23% 84.88% 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 0.3943 0.3958 0.3958 0.3950 0.1696 0.3799 0.3762 3.18%
  QoQ % -0.38% 0.00% 0.20% 132.90% -55.36% 0.98% -
  Horiz. % 104.81% 105.21% 105.21% 105.00% 45.08% 100.98% 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.
 


 

452  241  522  693 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST-WB 0.18+0.065 
 IWCITY 1.02+0.16 
 EKOVEST 0.67+0.08 
 SAPNRG 0.31-0.005 
 IRIS 0.165+0.01 
 SEACERA 0.32-0.015 
 COMPUGT 0.0250.00 
 KNM 0.16-0.005 
 LAMBO 0.12-0.005 
 MYEG 1.61+0.04 

TOP ARTICLES

1. UNVEILING A POTENTIAL UPTREND COUNTER WITH LIMITED DOWNSIDE RISK !!! Bursa Master
2. QES - capable to support HUAWEI 5g Technology in ICT Bandar Malaysia(updated) share4u2019
3. The Stock Market is the Fastest Way to Stimulate Our Economy - Koon Yew Yin Koon Yew Yin's Blog
4. STOCKS I SWEAR BY - HEAVENLY PUNTER Heavenly Punter
5. TCapital Group - 冷眼【漫漫投资路第7步】现金流为王/冷眼 TCapital Group ( 冷眼慢慢投资 )
6. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE Share Forecast
7. Eversendai: Risk in Investing kcchongnz kcchongnz blog
8. Evidence for the resurrection! BY Josh McDowell(Calvin Tan Research) Sharing on this Easter Sunday Morning to All Dear i3 Forumers THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers