Highlights

[KPJ] YoY Cumulative Quarter Result on 2019-09-30 [#3]

Stock [KPJ]: KPJ HEALTHCARE BHD
Announcement Date 28-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     57.33%    YoY -     0.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 2,621,876 2,444,772 2,390,137 2,276,109 2,145,998 1,922,643 1,697,932 7.51%
  YoY % 7.24% 2.29% 5.01% 6.06% 11.62% 13.23% -
  Horiz. % 154.42% 143.99% 140.77% 134.05% 126.39% 113.23% 100.00%
PBT 203,480 185,243 147,592 144,880 161,512 147,090 101,741 12.24%
  YoY % 9.84% 25.51% 1.87% -10.30% 9.80% 44.57% -
  Horiz. % 200.00% 182.07% 145.07% 142.40% 158.75% 144.57% 100.00%
Tax -67,571 -54,094 -42,995 -42,511 -45,972 -43,180 -25,408 17.70%
  YoY % -24.91% -25.81% -1.14% 7.53% -6.47% -69.95% -
  Horiz. % 265.94% 212.90% 169.22% 167.31% 180.94% 169.95% 100.00%
NP 135,909 131,149 104,597 102,369 115,540 103,910 76,333 10.09%
  YoY % 3.63% 25.39% 2.18% -11.40% 11.19% 36.13% -
  Horiz. % 178.05% 171.81% 137.03% 134.11% 151.36% 136.13% 100.00%
NP to SH 127,368 126,120 100,991 97,004 108,045 93,090 69,802 10.54%
  YoY % 0.99% 24.88% 4.11% -10.22% 16.07% 33.36% -
  Horiz. % 182.47% 180.68% 144.68% 138.97% 154.79% 133.36% 100.00%
Tax Rate 33.21 % 29.20 % 29.13 % 29.34 % 28.46 % 29.36 % 24.97 % 4.87%
  YoY % 13.73% 0.24% -0.72% 3.09% -3.07% 17.58% -
  Horiz. % 133.00% 116.94% 116.66% 117.50% 113.98% 117.58% 100.00%
Total Cost 2,485,967 2,313,623 2,285,540 2,173,740 2,030,458 1,818,733 1,621,599 7.38%
  YoY % 7.45% 1.23% 5.14% 7.06% 11.64% 12.16% -
  Horiz. % 153.30% 142.68% 140.94% 134.05% 125.21% 112.16% 100.00%
Net Worth 1,640,999 1,748,718 752,075 1,067,150 1,416,475 1,222,705 591,041 18.54%
  YoY % -6.16% 132.52% -29.52% -24.66% 15.85% 106.87% -
  Horiz. % 277.65% 295.87% 127.25% 180.55% 239.66% 206.87% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 64,776 65,576 26,611 13,552 63,069 29,797 47,283 5.38%
  YoY % -1.22% 146.42% 96.36% -78.51% 111.66% -36.98% -
  Horiz. % 137.00% 138.69% 56.28% 28.66% 133.39% 63.02% 100.00%
Div Payout % 50.86 % 52.00 % 26.35 % 13.97 % 58.37 % 32.01 % 67.74 % -4.66%
  YoY % -2.19% 97.34% 88.62% -76.07% 82.35% -52.75% -
  Horiz. % 75.08% 76.76% 38.90% 20.62% 86.17% 47.25% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,640,999 1,748,718 752,075 1,067,150 1,416,475 1,222,705 591,041 18.54%
  YoY % -6.16% 132.52% -29.52% -24.66% 15.85% 106.87% -
  Horiz. % 277.65% 295.87% 127.25% 180.55% 239.66% 206.87% 100.00%
NOSH 4,318,421 4,371,795 1,928,398 1,067,150 1,033,923 1,027,483 591,041 39.28%
  YoY % -1.22% 126.71% 80.71% 3.21% 0.63% 73.84% -
  Horiz. % 730.65% 739.68% 326.27% 180.55% 174.93% 173.84% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 5.18 % 5.36 % 4.38 % 4.50 % 5.38 % 5.40 % 4.50 % 2.37%
  YoY % -3.36% 22.37% -2.67% -16.36% -0.37% 20.00% -
  Horiz. % 115.11% 119.11% 97.33% 100.00% 119.56% 120.00% 100.00%
ROE 7.76 % 7.21 % 13.43 % 9.09 % 7.63 % 7.61 % 11.81 % -6.76%
  YoY % 7.63% -46.31% 47.74% 19.13% 0.26% -35.56% -
  Horiz. % 65.71% 61.05% 113.72% 76.97% 64.61% 64.44% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 60.71 55.92 123.94 213.29 207.56 187.12 287.28 -22.81%
  YoY % 8.57% -54.88% -41.89% 2.76% 10.92% -34.86% -
  Horiz. % 21.13% 19.47% 43.14% 74.24% 72.25% 65.14% 100.00%
EPS 3.03 2.89 5.24 5.12 10.45 9.06 7.11 -13.25%
  YoY % 4.84% -44.85% 2.34% -51.00% 15.34% 27.43% -
  Horiz. % 42.62% 40.65% 73.70% 72.01% 146.98% 127.43% 100.00%
DPS 1.50 1.50 1.38 1.27 6.10 2.90 8.00 -24.34%
  YoY % 0.00% 8.70% 8.66% -79.18% 110.34% -63.75% -
  Horiz. % 18.75% 18.75% 17.25% 15.88% 76.25% 36.25% 100.00%
NAPS 0.3800 0.4000 0.3900 1.0000 1.3700 1.1900 1.0000 -14.89%
  YoY % -5.00% 2.56% -61.00% -27.01% 15.13% 19.00% -
  Horiz. % 38.00% 40.00% 39.00% 100.00% 137.00% 119.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,441,916
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 59.03 55.04 53.81 51.24 48.31 43.28 38.23 7.51%
  YoY % 7.25% 2.29% 5.02% 6.06% 11.62% 13.21% -
  Horiz. % 154.41% 143.97% 140.75% 134.03% 126.37% 113.21% 100.00%
EPS 2.87 2.84 2.27 2.18 2.43 2.10 1.57 10.57%
  YoY % 1.06% 25.11% 4.13% -10.29% 15.71% 33.76% -
  Horiz. % 182.80% 180.89% 144.59% 138.85% 154.78% 133.76% 100.00%
DPS 1.46 1.48 0.60 0.31 1.42 0.67 1.06 5.48%
  YoY % -1.35% 146.67% 93.55% -78.17% 111.94% -36.79% -
  Horiz. % 137.74% 139.62% 56.60% 29.25% 133.96% 63.21% 100.00%
NAPS 0.3694 0.3937 0.1693 0.2402 0.3189 0.2753 0.1331 18.54%
  YoY % -6.17% 132.55% -29.52% -24.68% 15.84% 106.84% -
  Horiz. % 277.54% 295.79% 127.20% 180.47% 239.59% 206.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.8850 1.0800 1.0400 4.2300 4.2000 3.8800 6.1500 -
P/RPS 1.46 1.93 0.84 1.98 2.02 2.07 2.14 -6.17%
  YoY % -24.35% 129.76% -57.58% -1.98% -2.42% -3.27% -
  Horiz. % 68.22% 90.19% 39.25% 92.52% 94.39% 96.73% 100.00%
P/EPS 30.01 37.44 19.86 46.53 40.19 42.83 52.07 -8.77%
  YoY % -19.85% 88.52% -57.32% 15.78% -6.16% -17.75% -
  Horiz. % 57.63% 71.90% 38.14% 89.36% 77.18% 82.25% 100.00%
EY 3.33 2.67 5.04 2.15 2.49 2.34 1.92 9.61%
  YoY % 24.72% -47.02% 134.42% -13.65% 6.41% 21.87% -
  Horiz. % 173.44% 139.06% 262.50% 111.98% 129.69% 121.88% 100.00%
DY 1.69 1.39 1.33 0.30 1.45 0.75 1.30 4.47%
  YoY % 21.58% 4.51% 343.33% -79.31% 93.33% -42.31% -
  Horiz. % 130.00% 106.92% 102.31% 23.08% 111.54% 57.69% 100.00%
P/NAPS 2.33 2.70 2.67 4.23 3.07 3.26 6.15 -14.93%
  YoY % -13.70% 1.12% -36.88% 37.79% -5.83% -46.99% -
  Horiz. % 37.89% 43.90% 43.41% 68.78% 49.92% 53.01% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date - 29/11/18 23/11/17 30/11/16 26/11/15 25/11/14 28/11/13 -
Price 0.9050 1.0800 1.0200 4.2000 4.2400 3.8500 6.1200 -
P/RPS 1.49 1.93 0.82 1.97 2.04 2.06 2.13 -5.78%
  YoY % -22.80% 135.37% -58.38% -3.43% -0.97% -3.29% -
  Horiz. % 69.95% 90.61% 38.50% 92.49% 95.77% 96.71% 100.00%
P/EPS 30.68 37.44 19.48 46.20 40.57 42.49 51.82 -8.36%
  YoY % -18.06% 92.20% -57.84% 13.88% -4.52% -18.00% -
  Horiz. % 59.20% 72.25% 37.59% 89.15% 78.29% 82.00% 100.00%
EY 3.26 2.67 5.13 2.16 2.46 2.35 1.93 9.13%
  YoY % 22.10% -47.95% 137.50% -12.20% 4.68% 21.76% -
  Horiz. % 168.91% 138.34% 265.80% 111.92% 127.46% 121.76% 100.00%
DY 1.66 1.39 1.35 0.30 1.44 0.75 1.31 4.02%
  YoY % 19.42% 2.96% 350.00% -79.17% 92.00% -42.75% -
  Horiz. % 126.72% 106.11% 103.05% 22.90% 109.92% 57.25% 100.00%
P/NAPS 2.38 2.70 2.62 4.20 3.09 3.24 6.12 -14.56%
  YoY % -11.85% 3.05% -37.62% 35.92% -4.63% -47.06% -
  Horiz. % 38.89% 44.12% 42.81% 68.63% 50.49% 52.94% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  370  524  474 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ANZO 0.18+0.015 
 VIVOCOM 0.0350.00 
 SANICHI 0.09+0.005 
 EDUSPEC 0.02+0.005 
 PDZ 0.070.00 
 VIVOCOM-WE 0.02+0.01 
 IRIS 0.205+0.01 
 KNM 0.2150.00 
 AT 0.095-0.01 
 ASIAPLY 0.26+0.015 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program

TOP ARTICLES

1. PROPERTY SECTOR RESUMES UPTREND ! THIS PROPERTY STOCK IS TRADING AT 80% DISCOUNT TO ITS RTO PRICE !!! Bursa Master
2. MACQUARIE raised Top Glove's Target Price to RM30.40 gloveharicut
3. 冷眼:胜多输少就是赢 股票投资忌跟风 【冷眼专栏】全民拥股
4. THIS OVERLOOKED STOCK POSTED HISTORICAL NET PROFIT !!! ALSO NEW VENTURE INTO HEALTHCARE WITH SUBSIDIARY OPEN IN S'PORE !!! Investhor's Mighty Hammer of Wisdom
5. Cold Eye Commented on GLOVE in his new book gloveharicut
6. Investment guidelines - Koon Yew Yin Koon Yew Yin's Blog
7. Stocks on Radar- Supermax Corporation (7106) AmInvest Research Reports
8. TOPGLOVE, HARTA, KOSSAN & SUPERMAX GIVING BONUS IS A GIVEN. WILL THEY GIVE FREE WARRANTS & FREE CASH PAYOUTS? Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers