[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 63.93%
YoY- 7.77%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 2,444,772 1,624,212 822,883 3,179,998 2,390,137 1,586,934 793,909 111.51%
PBT 185,243 122,305 60,886 233,326 147,592 100,172 54,229 126.64%
Tax -54,094 -32,243 -15,400 -60,030 -42,995 -28,664 -14,173 144.02%
NP 131,149 90,062 45,486 173,296 104,597 71,508 40,056 120.33%
-
NP to SH 126,120 84,819 42,482 165,554 100,991 70,436 38,272 121.28%
-
Tax Rate 29.20% 26.36% 25.29% 25.73% 29.13% 28.61% 26.14% -
Total Cost 2,313,623 1,534,150 777,397 3,006,702 2,285,540 1,515,426 753,853 111.04%
-
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,681,727 1,668,266 3.18%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 65,576 43,883 21,940 77,944 26,611 43,681 23,988 95.38%
Div Payout % 52.00% 51.74% 51.65% 47.08% 26.35% 62.02% 62.68% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,681,727 1,668,266 3.18%
NOSH 4,301,150 4,283,159 4,281,834 4,281,413 4,280,627 1,092,031 1,090,370 149.44%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 5.36% 5.54% 5.53% 5.45% 4.38% 4.51% 5.05% -
ROE 7.21% 4.83% 2.42% 9.45% 13.43% 4.19% 2.29% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.92 37.01 18.75 72.62 123.94 145.32 72.81 -16.12%
EPS 2.89 1.93 0.96 3.78 5.24 6.45 3.51 -12.14%
DPS 1.50 1.00 0.50 1.78 1.38 4.00 2.20 -22.51%
NAPS 0.40 0.40 0.40 0.40 0.39 1.54 1.53 -59.08%
Adjusted Per Share Value based on latest NOSH - 4,281,413
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 55.99 37.19 18.84 72.82 54.73 36.34 18.18 111.53%
EPS 2.89 1.94 0.97 3.79 2.31 1.61 0.88 120.78%
DPS 1.50 1.00 0.50 1.78 0.61 1.00 0.55 95.08%
NAPS 0.4005 0.402 0.402 0.4011 0.1722 0.3851 0.382 3.20%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.08 1.02 0.89 0.97 1.04 4.22 4.05 -
P/RPS 1.93 2.76 4.75 1.34 0.84 2.90 5.67 -51.21%
P/EPS 37.44 52.77 91.93 25.66 19.86 65.43 115.38 -52.74%
EY 2.67 1.89 1.09 3.90 5.04 1.53 0.87 111.04%
DY 1.39 0.98 0.56 1.84 1.33 0.95 0.14 361.30%
P/NAPS 2.70 2.55 2.23 2.43 2.67 2.74 4.05 -23.66%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 26/05/17 -
Price 1.08 1.14 0.94 0.925 1.02 4.20 4.17 -
P/RPS 1.93 3.08 5.01 1.27 0.82 2.89 5.83 -52.11%
P/EPS 37.44 58.98 97.10 24.47 19.48 65.12 118.80 -53.65%
EY 2.67 1.70 1.03 4.09 5.13 1.54 0.84 116.03%
DY 1.39 0.88 0.53 1.92 1.35 0.95 0.13 384.64%
P/NAPS 2.70 2.85 2.35 2.31 2.62 2.73 4.17 -25.13%

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