Highlights

[KPJ] QoQ Quarter Result on 2018-03-31 [#1]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 30-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     -30.72%    YoY -     11.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 863,345 820,560 801,329 822,883 833,728 803,203 793,025 5.81%
  QoQ % 5.21% 2.40% -2.62% -1.30% 3.80% 1.28% -
  Horiz. % 108.87% 103.47% 101.05% 103.77% 105.13% 101.28% 100.00%
PBT 81,268 62,938 61,419 60,886 77,103 49,631 45,543 46.96%
  QoQ % 29.12% 2.47% 0.88% -21.03% 55.35% 8.98% -
  Horiz. % 178.44% 138.19% 134.86% 133.69% 169.30% 108.98% 100.00%
Tax -26,232 -21,851 -16,843 -15,400 -14,098 -16,542 -14,091 51.16%
  QoQ % -20.05% -29.73% -9.37% -9.24% 14.77% -17.39% -
  Horiz. % 186.16% 155.07% 119.53% 109.29% 100.05% 117.39% 100.00%
NP 55,036 41,087 44,576 45,486 63,005 33,089 31,452 45.06%
  QoQ % 33.95% -7.83% -2.00% -27.81% 90.41% 5.20% -
  Horiz. % 174.98% 130.63% 141.73% 144.62% 200.32% 105.20% 100.00%
NP to SH 53,324 41,301 42,337 42,482 61,317 30,555 32,164 39.95%
  QoQ % 29.11% -2.45% -0.34% -30.72% 100.68% -5.00% -
  Horiz. % 165.79% 128.41% 131.63% 132.08% 190.64% 95.00% 100.00%
Tax Rate 32.28 % 34.72 % 27.42 % 25.29 % 18.28 % 33.33 % 30.94 % 2.86%
  QoQ % -7.03% 26.62% 8.42% 38.35% -45.15% 7.72% -
  Horiz. % 104.33% 112.22% 88.62% 81.74% 59.08% 107.72% 100.00%
Total Cost 808,309 779,473 756,753 777,397 770,723 770,114 761,573 4.04%
  QoQ % 3.70% 3.00% -2.66% 0.87% 0.08% 1.12% -
  Horiz. % 106.14% 102.35% 99.37% 102.08% 101.20% 101.12% 100.00%
Net Worth 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 10.57%
  QoQ % 12.07% -0.38% 0.01% 0.21% 132.90% -55.36% -
  Horiz. % 116.32% 103.79% 104.19% 104.18% 103.96% 44.64% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 21,775 21,858 21,941 21,940 17,515 7,327 19,692 6.91%
  QoQ % -0.38% -0.38% 0.01% 25.26% 139.03% -62.79% -
  Horiz. % 110.58% 111.00% 111.42% 111.42% 88.95% 37.21% 100.00%
Div Payout % 40.84 % 52.93 % 51.83 % 51.65 % 28.57 % 23.98 % 61.22 % -23.60%
  QoQ % -22.84% 2.12% 0.35% 80.78% 19.14% -60.83% -
  Horiz. % 66.71% 86.46% 84.66% 84.37% 46.67% 39.17% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 10.57%
  QoQ % 12.07% -0.38% 0.01% 0.21% 132.90% -55.36% -
  Horiz. % 116.32% 103.79% 104.19% 104.18% 103.96% 44.64% 100.00%
NOSH 4,355,011 4,371,795 4,388,363 4,388,141 4,378,914 1,928,398 1,094,013 150.54%
  QoQ % -0.38% -0.38% 0.01% 0.21% 127.08% 76.27% -
  Horiz. % 398.08% 399.61% 401.13% 401.10% 400.26% 176.27% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.37 % 5.01 % 5.56 % 5.53 % 7.56 % 4.12 % 3.97 % 36.94%
  QoQ % 27.15% -9.89% 0.54% -26.85% 83.50% 3.78% -
  Horiz. % 160.45% 126.20% 140.05% 139.29% 190.43% 103.78% 100.00%
ROE 2.72 % 2.36 % 2.41 % 2.42 % 3.50 % 4.06 % 1.91 % 26.50%
  QoQ % 15.25% -2.07% -0.41% -30.86% -13.79% 112.57% -
  Horiz. % 142.41% 123.56% 126.18% 126.70% 183.25% 212.57% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.82 18.77 18.26 18.75 19.04 41.65 72.49 -57.77%
  QoQ % 5.59% 2.79% -2.61% -1.52% -54.29% -42.54% -
  Horiz. % 27.34% 25.89% 25.19% 25.87% 26.27% 57.46% 100.00%
EPS 1.28 0.96 0.96 0.96 1.37 1.58 2.94 -42.47%
  QoQ % 33.33% 0.00% 0.00% -29.93% -13.29% -46.26% -
  Horiz. % 43.54% 32.65% 32.65% 32.65% 46.60% 53.74% 100.00%
DPS 0.50 0.50 0.50 0.50 0.40 0.38 1.80 -57.33%
  QoQ % 0.00% 0.00% 0.00% 25.00% 5.26% -78.89% -
  Horiz. % 27.78% 27.78% 27.78% 27.78% 22.22% 21.11% 100.00%
NAPS 0.4500 0.4000 0.4000 0.4000 0.4000 0.3900 1.5400 -55.87%
  QoQ % 12.50% 0.00% 0.00% 0.00% 2.56% -74.68% -
  Horiz. % 29.22% 25.97% 25.97% 25.97% 25.97% 25.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,434,865
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.47 18.50 18.07 18.55 18.80 18.11 17.88 5.83%
  QoQ % 5.24% 2.38% -2.59% -1.33% 3.81% 1.29% -
  Horiz. % 108.89% 103.47% 101.06% 103.75% 105.15% 101.29% 100.00%
EPS 1.20 0.93 0.95 0.96 1.38 0.69 0.73 39.16%
  QoQ % 29.03% -2.11% -1.04% -30.43% 100.00% -5.48% -
  Horiz. % 164.38% 127.40% 130.14% 131.51% 189.04% 94.52% 100.00%
DPS 0.49 0.49 0.49 0.49 0.39 0.17 0.44 7.42%
  QoQ % 0.00% 0.00% 0.00% 25.64% 129.41% -61.36% -
  Horiz. % 111.36% 111.36% 111.36% 111.36% 88.64% 38.64% 100.00%
NAPS 0.4419 0.3943 0.3958 0.3958 0.3950 0.1696 0.3799 10.57%
  QoQ % 12.07% -0.38% 0.00% 0.20% 132.90% -55.36% -
  Horiz. % 116.32% 103.79% 104.19% 104.19% 103.97% 44.64% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.0400 1.0800 1.0200 0.8900 0.9700 1.0400 4.2200 -
P/RPS 5.25 5.75 5.59 4.75 5.09 2.50 5.82 -6.62%
  QoQ % -8.70% 2.86% 17.68% -6.68% 103.60% -57.04% -
  Horiz. % 90.21% 98.80% 96.05% 81.62% 87.46% 42.96% 100.00%
P/EPS 84.94 114.32 105.73 91.93 69.27 65.64 143.54 -29.45%
  QoQ % -25.70% 8.12% 15.01% 32.71% 5.53% -54.27% -
  Horiz. % 59.18% 79.64% 73.66% 64.04% 48.26% 45.73% 100.00%
EY 1.18 0.87 0.95 1.09 1.44 1.52 0.70 41.51%
  QoQ % 35.63% -8.42% -12.84% -24.31% -5.26% 117.14% -
  Horiz. % 168.57% 124.29% 135.71% 155.71% 205.71% 217.14% 100.00%
DY 0.48 0.46 0.49 0.56 0.41 0.37 0.43 7.59%
  QoQ % 4.35% -6.12% -12.50% 36.59% 10.81% -13.95% -
  Horiz. % 111.63% 106.98% 113.95% 130.23% 95.35% 86.05% 100.00%
P/NAPS 2.31 2.70 2.55 2.23 2.43 2.67 2.74 -10.73%
  QoQ % -14.44% 5.88% 14.35% -8.23% -8.99% -2.55% -
  Horiz. % 84.31% 98.54% 93.07% 81.39% 88.69% 97.45% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 -
Price 1.0800 1.0800 1.1400 0.9400 0.9250 1.0200 4.2000 -
P/RPS 5.45 5.75 6.24 5.01 4.86 2.45 5.79 -3.94%
  QoQ % -5.22% -7.85% 24.55% 3.09% 98.37% -57.69% -
  Horiz. % 94.13% 99.31% 107.77% 86.53% 83.94% 42.31% 100.00%
P/EPS 88.20 114.32 118.16 97.10 66.06 64.37 142.86 -27.43%
  QoQ % -22.85% -3.25% 21.69% 46.99% 2.63% -54.94% -
  Horiz. % 61.74% 80.02% 82.71% 67.97% 46.24% 45.06% 100.00%
EY 1.13 0.87 0.85 1.03 1.51 1.55 0.70 37.49%
  QoQ % 29.89% 2.35% -17.48% -31.79% -2.58% 121.43% -
  Horiz. % 161.43% 124.29% 121.43% 147.14% 215.71% 221.43% 100.00%
DY 0.46 0.46 0.44 0.53 0.43 0.37 0.43 4.59%
  QoQ % 0.00% 4.55% -16.98% 23.26% 16.22% -13.95% -
  Horiz. % 106.98% 106.98% 102.33% 123.26% 100.00% 86.05% 100.00%
P/NAPS 2.40 2.70 2.85 2.35 2.31 2.62 2.73 -8.21%
  QoQ % -11.11% -5.26% 21.28% 1.73% -11.83% -4.03% -
  Horiz. % 87.91% 98.90% 104.40% 86.08% 84.62% 95.97% 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.
 


 

576  231  497  610 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.97+0.30 
 WCT-WE 0.18+0.105 
 ARMADA 0.205+0.015 
 EKOVEST-WB 0.48+0.30 
 ECONBHD 0.73+0.145 
 GADANG 0.945+0.23 
 SAPNRG 0.325+0.015 
 FAJAR-WB 0.145+0.115 
 ECONBHD-WA 0.285+0.095 
 GADANG-WB 0.42+0.175 

TOP ARTICLES

1. IWCity (1589): Retailers buy the news? Gerald Koh Stock Charts
2. Construction & Property - Bandar Malaysia “Revived” PublicInvest Research
3. BEST TIME TO SELL ALL LIMIT UP STOCKS AND ALL THAT GONE UP ALOT TODAY, Be Fearful when Others Greedy, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Saga of Bandar Malaysia- Why Ekovest should be the next vehicle for IWH? Bagger Hunter
5. Why ordinary investors are shunning Bursa Malaysia - TK Chua Good Articles to Share
6. Malaysian Resources Corporation Berhad - a New Catalyst From Bandar Malaysia MIDF Sector Research
7. 大马城失而复得 怡克伟士WB大热回勇/温世麟硕士 南洋 - 凭单专栏
8. (Forecast) FLBHD (5197), JAYCORP (7152), LIIHEN (7089), POHUAT (7088) Quarter Report PE and ROE WahLau Share Forecast
Partners & Brokers