[KPJ] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 73.92%
YoY- 71.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,920,658 2,890,330 2,717,174 2,604,060 2,626,849 2,583,641 2,477,546 11.56%
PBT 263,532 234,754 167,828 152,568 115,598 103,689 68,684 144.48%
Tax -73,208 -79,210 -55,224 -47,068 -49,947 -47,797 -20,702 131.57%
NP 190,324 155,544 112,604 105,500 65,651 55,892 47,982 149.95%
-
NP to SH 171,992 138,090 98,576 88,756 51,033 43,430 39,868 164.30%
-
Tax Rate 27.78% 33.74% 32.91% 30.85% 43.21% 46.10% 30.14% -
Total Cost 2,730,334 2,734,786 2,604,570 2,498,560 2,561,198 2,527,749 2,429,564 8.06%
-
Net Worth 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 3.72%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 86,828 57,885 39,072 34,728 23,605 14,293 - -
Div Payout % 50.48% 41.92% 39.64% 39.13% 46.26% 32.91% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 3.72%
NOSH 4,505,527 4,505,527 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 0.86%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.52% 5.38% 4.14% 4.05% 2.50% 2.16% 1.94% -
ROE 8.09% 6.49% 4.73% 4.26% 2.48% 2.15% 1.98% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 67.27 66.58 62.59 59.99 61.20 60.25 57.84 10.56%
EPS 3.96 3.19 2.28 2.04 1.19 1.01 0.94 160.16%
DPS 2.00 1.33 0.90 0.80 0.55 0.33 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.48 0.47 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 4,505,041
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 66.88 66.19 62.22 59.63 60.15 59.17 56.74 11.55%
EPS 3.94 3.16 2.26 2.03 1.17 0.99 0.91 164.93%
DPS 1.99 1.33 0.89 0.80 0.54 0.33 0.00 -
NAPS 0.4872 0.4872 0.4772 0.4772 0.4718 0.4615 0.4611 3.72%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.01 0.79 0.835 1.01 1.11 1.16 1.01 -
P/RPS 1.50 1.19 1.33 1.68 1.81 1.93 1.75 -9.74%
P/EPS 25.49 24.84 36.77 49.40 93.35 114.53 108.52 -61.83%
EY 3.92 4.03 2.72 2.02 1.07 0.87 0.92 162.13%
DY 1.98 1.69 1.08 0.79 0.50 0.29 0.00 -
P/NAPS 2.06 1.61 1.74 2.10 2.31 2.47 2.15 -2.80%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 23/11/22 29/08/22 26/05/22 18/02/22 26/11/21 24/08/21 -
Price 1.06 0.86 0.88 0.915 1.09 1.05 1.06 -
P/RPS 1.58 1.29 1.41 1.53 1.78 1.74 1.83 -9.30%
P/EPS 26.76 27.04 38.76 44.75 91.67 103.67 113.90 -61.82%
EY 3.74 3.70 2.58 2.23 1.09 0.96 0.88 161.68%
DY 1.89 1.55 1.02 0.87 0.50 0.32 0.00 -
P/NAPS 2.16 1.76 1.83 1.91 2.27 2.23 2.26 -2.96%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment