[KPJ] QoQ Cumulative Quarter Result on 30-Sep-2023 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 91.37%
YoY- 82.64%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,838,574 908,015 3,418,701 2,553,886 1,628,493 828,981 2,920,658 -26.56%
PBT 210,116 134,773 377,942 279,278 146,162 77,634 263,532 -14.02%
Tax -30,912 -39,014 -107,536 -77,057 -41,223 -21,164 -73,208 -43.74%
NP 179,204 95,759 270,406 202,221 104,939 56,470 190,324 -3.93%
-
NP to SH 147,274 71,397 263,408 189,153 98,842 51,895 171,992 -9.83%
-
Tax Rate 14.71% 28.95% 28.45% 27.59% 28.20% 27.26% 27.78% -
Total Cost 1,659,370 812,256 3,148,295 2,351,665 1,523,554 772,511 2,730,334 -28.27%
-
Net Worth 2,444,008 2,313,079 2,311,337 2,267,727 2,224,117 2,180,507 2,127,287 9.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 87,286 43,643 146,093 89,400 54,512 26,166 86,828 0.35%
Div Payout % 59.27% 61.13% 55.46% 47.26% 55.15% 50.42% 50.48% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 2,444,008 2,313,079 2,311,337 2,267,727 2,224,117 2,180,507 2,127,287 9.70%
NOSH 4,526,608 4,526,608 4,526,608 4,526,608 4,526,608 4,526,608 4,505,527 0.31%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 9.75% 10.55% 7.91% 7.92% 6.44% 6.81% 6.52% -
ROE 6.03% 3.09% 11.40% 8.34% 4.44% 2.38% 8.09% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 42.13 20.81 78.39 58.56 37.34 19.01 67.27 -26.82%
EPS 3.37 1.64 6.04 4.34 2.27 1.19 3.96 -10.20%
DPS 2.00 1.00 3.35 2.05 1.25 0.60 2.00 0.00%
NAPS 0.56 0.53 0.53 0.52 0.51 0.50 0.49 9.31%
Adjusted Per Share Value based on latest NOSH - 4,526,608
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 42.10 20.79 78.29 58.48 37.29 18.98 66.88 -26.57%
EPS 3.37 1.63 6.03 4.33 2.26 1.19 3.94 -9.90%
DPS 2.00 1.00 3.35 2.05 1.25 0.60 1.99 0.33%
NAPS 0.5597 0.5297 0.5293 0.5193 0.5093 0.4993 0.4872 9.69%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.93 1.92 1.44 1.14 1.12 1.13 1.01 -
P/RPS 4.58 9.23 1.84 1.95 3.00 5.94 1.50 110.60%
P/EPS 57.19 117.36 23.84 26.28 49.42 94.96 25.49 71.46%
EY 1.75 0.85 4.19 3.80 2.02 1.05 3.92 -41.61%
DY 1.04 0.52 2.33 1.80 1.12 0.53 1.98 -34.92%
P/NAPS 3.45 3.62 2.72 2.19 2.20 2.26 2.06 41.07%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 27/05/24 16/02/24 28/11/23 29/08/23 30/05/23 17/02/23 -
Price 1.85 2.00 1.63 1.30 1.17 1.12 1.06 -
P/RPS 4.39 9.61 2.08 2.22 3.13 5.89 1.58 97.76%
P/EPS 54.82 122.25 26.99 29.97 51.62 94.12 26.76 61.37%
EY 1.82 0.82 3.71 3.34 1.94 1.06 3.74 -38.15%
DY 1.08 0.50 2.06 1.58 1.07 0.54 1.89 -31.16%
P/NAPS 3.30 3.77 3.08 2.50 2.29 2.24 2.16 32.68%

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