[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
16-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 99.66%
YoY- 20.42%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 868,129 3,308,117 2,444,772 1,624,212 822,883 3,179,998 2,390,137 -49.12%
PBT 66,403 266,511 185,243 122,305 60,886 233,326 147,592 -41.31%
Tax -23,079 -80,326 -54,094 -32,243 -15,400 -60,030 -42,995 -33.97%
NP 43,324 186,185 131,149 90,062 45,486 173,296 104,597 -44.46%
-
NP to SH 39,126 179,444 126,120 84,819 42,482 165,554 100,991 -46.88%
-
Tax Rate 34.76% 30.14% 29.20% 26.36% 25.29% 25.73% 29.13% -
Total Cost 824,805 3,121,932 2,313,623 1,534,150 777,397 3,006,702 2,285,540 -49.34%
-
Net Worth 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 68.24%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 21,580 87,100 65,576 43,883 21,940 77,944 26,611 -13.04%
Div Payout % 55.16% 48.54% 52.00% 51.74% 51.65% 47.08% 26.35% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,640,098 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 68.24%
NOSH 4,434,865 4,399,148 4,301,150 4,283,159 4,281,834 4,281,413 4,280,627 2.39%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 4.99% 5.63% 5.36% 5.54% 5.53% 5.45% 4.38% -
ROE 2.39% 9.16% 7.21% 4.83% 2.42% 9.45% 13.43% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 20.11 75.96 55.92 37.01 18.75 72.62 123.94 -70.28%
EPS 0.93 4.17 2.89 1.93 0.96 3.78 5.24 -68.45%
DPS 0.50 2.00 1.50 1.00 0.50 1.78 1.38 -49.20%
NAPS 0.38 0.45 0.40 0.40 0.40 0.40 0.39 -1.71%
Adjusted Per Share Value based on latest NOSH - 4,283,159
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 19.88 75.76 55.99 37.19 18.84 72.82 54.73 -49.12%
EPS 0.90 4.11 2.89 1.94 0.97 3.79 2.31 -46.68%
DPS 0.49 1.99 1.50 1.00 0.50 1.78 0.61 -13.59%
NAPS 0.3756 0.4488 0.4005 0.402 0.402 0.4011 0.1722 68.26%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.98 1.04 1.08 1.02 0.89 0.97 1.04 -
P/RPS 4.87 1.37 1.93 2.76 4.75 1.34 0.84 223.07%
P/EPS 108.11 25.24 37.44 52.77 91.93 25.66 19.86 209.77%
EY 0.93 3.96 2.67 1.89 1.09 3.90 5.04 -67.62%
DY 0.51 1.92 1.39 0.98 0.56 1.84 1.33 -47.24%
P/NAPS 2.58 2.31 2.70 2.55 2.23 2.43 2.67 -2.26%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 19/02/19 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 -
Price 0.935 1.08 1.08 1.14 0.94 0.925 1.02 -
P/RPS 4.65 1.42 1.93 3.08 5.01 1.27 0.82 218.33%
P/EPS 103.14 26.21 37.44 58.98 97.10 24.47 19.48 204.08%
EY 0.97 3.82 2.67 1.70 1.03 4.09 5.13 -67.08%
DY 0.53 1.85 1.39 0.88 0.53 1.92 1.35 -46.41%
P/NAPS 2.46 2.40 2.70 2.85 2.35 2.31 2.62 -4.11%

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