[KPJ] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 53.62%
YoY- -61.06%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 651,015 2,626,849 1,937,731 1,238,773 605,944 2,397,443 2,361,491 -57.67%
PBT 38,142 115,598 77,767 34,342 20,156 150,810 130,188 -55.92%
Tax -11,767 -49,947 -35,848 -10,351 -4,918 -39,998 -43,144 -57.97%
NP 26,375 65,651 41,919 23,991 15,238 110,812 87,044 -54.91%
-
NP to SH 22,189 51,033 32,573 19,934 12,976 110,443 85,158 -59.23%
-
Tax Rate 30.85% 43.21% 46.10% 30.14% 24.40% 26.52% 33.14% -
Total Cost 624,640 2,561,198 1,895,812 1,214,782 590,706 2,286,631 2,274,447 -57.78%
-
Net Worth 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 6.99%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 8,682 23,605 10,720 - - 51,351 34,234 -59.96%
Div Payout % 39.13% 46.26% 32.91% - - 46.50% 40.20% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 6.99%
NOSH 4,505,041 4,489,159 4,461,348 4,447,769 4,442,770 4,442,042 4,441,916 0.94%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 4.05% 2.50% 2.16% 1.94% 2.51% 4.62% 3.69% -
ROE 1.06% 2.48% 1.62% 0.99% 0.66% 5.61% 4.52% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 15.00 61.20 45.19 28.92 14.16 56.02 55.18 -58.06%
EPS 0.51 1.19 0.76 0.47 0.30 2.58 1.99 -59.68%
DPS 0.20 0.55 0.25 0.00 0.00 1.20 0.80 -60.34%
NAPS 0.48 0.48 0.47 0.47 0.46 0.46 0.44 5.97%
Adjusted Per Share Value based on latest NOSH - 4,447,769
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 14.91 60.15 44.37 28.37 13.88 54.90 54.08 -57.67%
EPS 0.51 1.17 0.75 0.46 0.30 2.53 1.95 -59.13%
DPS 0.20 0.54 0.25 0.00 0.00 1.18 0.78 -59.67%
NAPS 0.4772 0.4718 0.4615 0.4611 0.4509 0.4508 0.4312 6.99%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.01 1.11 1.16 1.01 1.03 1.00 0.85 -
P/RPS 6.73 1.81 2.57 3.49 7.28 1.78 1.54 167.53%
P/EPS 197.60 93.35 152.71 217.05 339.76 38.75 42.71 177.91%
EY 0.51 1.07 0.65 0.46 0.29 2.58 2.34 -63.81%
DY 0.20 0.50 0.22 0.00 0.00 1.20 0.94 -64.39%
P/NAPS 2.10 2.31 2.47 2.15 2.24 2.17 1.93 5.79%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 18/02/22 26/11/21 24/08/21 25/05/21 18/02/21 30/11/20 -
Price 0.915 1.09 1.05 1.06 1.00 0.98 0.955 -
P/RPS 6.10 1.78 2.32 3.67 7.06 1.75 1.73 131.84%
P/EPS 179.01 91.67 138.23 227.79 329.86 37.97 47.99 140.71%
EY 0.56 1.09 0.72 0.44 0.30 2.63 2.08 -58.33%
DY 0.22 0.50 0.24 0.00 0.00 1.22 0.84 -59.09%
P/NAPS 1.91 2.27 2.23 2.26 2.17 2.13 2.17 -8.16%

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