Highlights

[KPJ] QoQ Quarter Result on 2018-12-31 [#4]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 19-Feb-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     29.11%    YoY -     -13.04%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 847,311 868,129 863,345 820,560 801,329 822,883 833,728 1.09%
  QoQ % -2.40% 0.55% 5.21% 2.40% -2.62% -1.30% -
  Horiz. % 101.63% 104.13% 103.55% 98.42% 96.11% 98.70% 100.00%
PBT 66,661 66,403 81,268 62,938 61,419 60,886 77,103 -9.27%
  QoQ % 0.39% -18.29% 29.12% 2.47% 0.88% -21.03% -
  Horiz. % 86.46% 86.12% 105.40% 81.63% 79.66% 78.97% 100.00%
Tax -22,794 -23,079 -26,232 -21,851 -16,843 -15,400 -14,098 37.88%
  QoQ % 1.23% 12.02% -20.05% -29.73% -9.37% -9.24% -
  Horiz. % 161.68% 163.70% 186.07% 154.99% 119.47% 109.24% 100.00%
NP 43,867 43,324 55,036 41,087 44,576 45,486 63,005 -21.50%
  QoQ % 1.25% -21.28% 33.95% -7.83% -2.00% -27.81% -
  Horiz. % 69.62% 68.76% 87.35% 65.21% 70.75% 72.19% 100.00%
NP to SH 41,828 39,126 53,324 41,301 42,337 42,482 61,317 -22.56%
  QoQ % 6.91% -26.63% 29.11% -2.45% -0.34% -30.72% -
  Horiz. % 68.22% 63.81% 86.96% 67.36% 69.05% 69.28% 100.00%
Tax Rate 34.19 % 34.76 % 32.28 % 34.72 % 27.42 % 25.29 % 18.28 % 51.98%
  QoQ % -1.64% 7.68% -7.03% 26.62% 8.42% 38.35% -
  Horiz. % 187.04% 190.15% 176.59% 189.93% 150.00% 138.35% 100.00%
Total Cost 803,444 824,805 808,309 779,473 756,753 777,397 770,723 2.82%
  QoQ % -2.59% 2.04% 3.70% 3.00% -2.66% 0.87% -
  Horiz. % 104.25% 107.02% 104.88% 101.14% 98.19% 100.87% 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 21,590 21,580 21,775 21,858 21,941 21,940 17,515 15.01%
  QoQ % 0.05% -0.89% -0.38% -0.38% 0.01% 25.26% -
  Horiz. % 123.27% 123.21% 124.32% 124.80% 125.27% 125.26% 100.00%
Div Payout % 51.62 % 55.16 % 40.84 % 52.93 % 51.83 % 51.65 % 28.57 % 48.51%
  QoQ % -6.42% 35.06% -22.84% 2.12% 0.35% 80.78% -
  Horiz. % 180.68% 193.07% 142.95% 185.26% 181.41% 180.78% 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 5.18 % 4.99 % 6.37 % 5.01 % 5.56 % 5.53 % 7.56 % -22.33%
  QoQ % 3.81% -21.66% 27.15% -9.89% 0.54% -26.85% -
  Horiz. % 68.52% 66.01% 84.26% 66.27% 73.54% 73.15% 100.00%
ROE 2.48 % 2.39 % 2.72 % 2.36 % 2.41 % 2.42 % 3.50 % -20.57%
  QoQ % 3.77% -12.13% 15.25% -2.07% -0.41% -30.86% -
  Horiz. % 70.86% 68.29% 77.71% 67.43% 68.86% 69.14% 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 19.62 20.11 19.82 18.77 18.26 18.75 19.04 2.03%
  QoQ % -2.44% 1.46% 5.59% 2.79% -2.61% -1.52% -
  Horiz. % 103.05% 105.62% 104.10% 98.58% 95.90% 98.48% 100.00%
EPS 1.00 0.93 1.28 0.96 0.96 0.96 1.37 -18.98%
  QoQ % 7.53% -27.34% 33.33% 0.00% 0.00% -29.93% -
  Horiz. % 72.99% 67.88% 93.43% 70.07% 70.07% 70.07% 100.00%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.40 16.09%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 125.00% 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 19.09 19.56 19.45 18.49 18.05 18.54 18.78 1.10%
  QoQ % -2.40% 0.57% 5.19% 2.44% -2.64% -1.28% -
  Horiz. % 101.65% 104.15% 103.57% 98.46% 96.11% 98.72% 100.00%
EPS 0.94 0.88 1.20 0.93 0.95 0.96 1.38 -22.64%
  QoQ % 6.82% -26.67% 29.03% -2.11% -1.04% -30.43% -
  Horiz. % 68.12% 63.77% 86.96% 67.39% 68.84% 69.57% 100.00%
DPS 0.49 0.49 0.49 0.49 0.49 0.49 0.39 16.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 25.64% -
  Horiz. % 125.64% 125.64% 125.64% 125.64% 125.64% 125.64% 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 4.77 4.87 5.25 5.75 5.59 4.75 5.09 -4.25%
  QoQ % -2.05% -7.24% -8.70% 2.86% 17.68% -6.68% -
  Horiz. % 93.71% 95.68% 103.14% 112.97% 109.82% 93.32% 100.00%
P/EPS 96.53 108.11 84.94 114.32 105.73 91.93 69.27 24.84%
  QoQ % -10.71% 27.28% -25.70% 8.12% 15.01% 32.71% -
  Horiz. % 139.35% 156.07% 122.62% 165.04% 152.63% 132.71% 100.00%
EY 1.04 0.93 1.18 0.87 0.95 1.09 1.44 -19.55%
  QoQ % 11.83% -21.19% 35.63% -8.42% -12.84% -24.31% -
  Horiz. % 72.22% 64.58% 81.94% 60.42% 65.97% 75.69% 100.00%
DY 0.53 0.51 0.48 0.46 0.49 0.56 0.41 18.72%
  QoQ % 3.92% 6.25% 4.35% -6.12% -12.50% 36.59% -
  Horiz. % 129.27% 124.39% 117.07% 112.20% 119.51% 136.59% 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 4.64 4.65 5.45 5.75 6.24 5.01 4.86 -3.05%
  QoQ % -0.22% -14.68% -5.22% -7.85% 24.55% 3.09% -
  Horiz. % 95.47% 95.68% 112.14% 118.31% 128.40% 103.09% 100.00%
P/EPS 93.94 103.14 88.20 114.32 118.16 97.10 66.06 26.54%
  QoQ % -8.92% 16.94% -22.85% -3.25% 21.69% 46.99% -
  Horiz. % 142.20% 156.13% 133.51% 173.05% 178.87% 146.99% 100.00%
EY 1.06 0.97 1.13 0.87 0.85 1.03 1.51 -21.06%
  QoQ % 9.28% -14.16% 29.89% 2.35% -17.48% -31.79% -
  Horiz. % 70.20% 64.24% 74.83% 57.62% 56.29% 68.21% 100.00%
DY 0.55 0.53 0.46 0.46 0.44 0.53 0.43 17.89%
  QoQ % 3.77% 15.22% 0.00% 4.55% -16.98% 23.26% -
  Horiz. % 127.91% 123.26% 106.98% 106.98% 102.33% 123.26% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers