[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 110.13%
YoY- 217.96%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,628,493 828,981 2,920,658 2,167,748 1,358,587 651,015 2,626,849 -27.35%
PBT 146,162 77,634 263,532 176,066 83,914 38,142 115,598 16.97%
Tax -41,223 -21,164 -73,208 -59,408 -27,612 -11,767 -49,947 -12.04%
NP 104,939 56,470 190,324 116,658 56,302 26,375 65,651 36.82%
-
NP to SH 98,842 51,895 171,992 103,568 49,288 22,189 51,033 55.56%
-
Tax Rate 28.20% 27.26% 27.78% 33.74% 32.91% 30.85% 43.21% -
Total Cost 1,523,554 772,511 2,730,334 2,051,090 1,302,285 624,640 2,561,198 -29.33%
-
Net Worth 2,224,117 2,180,507 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 5.25%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 54,512 26,166 86,828 43,414 19,536 8,682 23,605 74.98%
Div Payout % 55.15% 50.42% 50.48% 41.92% 39.64% 39.13% 46.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,224,117 2,180,507 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 5.25%
NOSH 4,526,608 4,526,608 4,505,527 4,505,527 4,505,510 4,505,041 4,489,159 0.55%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.44% 6.81% 6.52% 5.38% 4.14% 4.05% 2.50% -
ROE 4.44% 2.38% 8.09% 4.87% 2.37% 1.06% 2.48% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.34 19.01 67.27 49.93 31.29 15.00 61.20 -28.12%
EPS 2.27 1.19 3.96 2.39 1.14 0.51 1.19 53.99%
DPS 1.25 0.60 2.00 1.00 0.45 0.20 0.55 73.12%
NAPS 0.51 0.50 0.49 0.49 0.48 0.48 0.48 4.13%
Adjusted Per Share Value based on latest NOSH - 4,505,527
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 37.29 18.98 66.88 49.64 31.11 14.91 60.15 -27.35%
EPS 2.26 1.19 3.94 2.37 1.13 0.51 1.17 55.28%
DPS 1.25 0.60 1.99 0.99 0.45 0.20 0.54 75.25%
NAPS 0.5093 0.4993 0.4872 0.4872 0.4772 0.4772 0.4718 5.24%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.12 1.13 1.01 0.79 0.835 1.01 1.11 -
P/RPS 3.00 5.94 1.50 1.58 2.67 6.73 1.81 40.18%
P/EPS 49.42 94.96 25.49 33.12 73.55 197.60 93.35 -34.63%
EY 2.02 1.05 3.92 3.02 1.36 0.51 1.07 52.92%
DY 1.12 0.53 1.98 1.27 0.54 0.20 0.50 71.45%
P/NAPS 2.20 2.26 2.06 1.61 1.74 2.10 2.31 -3.20%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 30/05/23 17/02/23 23/11/22 29/08/22 26/05/22 18/02/22 -
Price 1.17 1.12 1.06 0.86 0.88 0.915 1.09 -
P/RPS 3.13 5.89 1.58 1.72 2.81 6.10 1.78 45.83%
P/EPS 51.62 94.12 26.76 36.05 77.51 179.01 91.67 -31.88%
EY 1.94 1.06 3.74 2.77 1.29 0.56 1.09 47.01%
DY 1.07 0.54 1.89 1.16 0.51 0.22 0.50 66.29%
P/NAPS 2.29 2.24 2.16 1.76 1.83 1.91 2.27 0.58%

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