[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 65.95%
YoY- 17.79%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 2,361,491 1,510,783 884,159 3,604,364 2,621,876 1,715,440 868,129 94.51%
PBT 130,188 74,055 55,087 275,393 203,480 133,064 66,403 56.45%
Tax -43,144 -22,588 -14,553 -48,696 -67,571 -45,873 -23,079 51.57%
NP 87,044 51,467 40,534 226,697 135,909 87,191 43,324 59.02%
-
NP to SH 85,158 51,190 38,533 211,368 127,368 80,955 39,126 67.70%
-
Tax Rate 33.14% 30.50% 26.42% 17.68% 33.21% 34.47% 34.76% -
Total Cost 2,274,447 1,459,316 843,625 3,377,667 2,485,967 1,628,249 824,805 96.28%
-
Net Worth 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 9.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 34,234 34,234 21,396 85,426 64,776 43,181 21,580 35.90%
Div Payout % 40.20% 66.88% 55.53% 40.42% 50.86% 53.34% 55.16% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 9.61%
NOSH 4,441,916 4,441,916 4,441,900 4,439,197 4,438,848 4,438,206 4,434,865 0.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.69% 3.41% 4.58% 6.29% 5.18% 5.08% 4.99% -
ROE 4.52% 2.78% 2.09% 11.51% 7.76% 4.81% 2.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 55.18 35.30 20.66 84.38 60.71 39.73 20.11 95.63%
EPS 1.99 1.20 0.90 4.95 3.03 1.93 0.93 65.82%
DPS 0.80 0.80 0.50 2.00 1.50 1.00 0.50 36.68%
NAPS 0.44 0.43 0.43 0.43 0.38 0.39 0.38 10.23%
Adjusted Per Share Value based on latest NOSH - 4,439,197
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 54.08 34.60 20.25 82.54 60.04 39.28 19.88 94.51%
EPS 1.95 1.17 0.88 4.84 2.92 1.85 0.90 67.20%
DPS 0.78 0.78 0.49 1.96 1.48 0.99 0.49 36.21%
NAPS 0.4312 0.4214 0.4214 0.4206 0.3758 0.3857 0.3756 9.61%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.85 0.84 0.93 0.945 0.885 0.935 0.98 -
P/RPS 1.54 2.38 4.50 1.12 1.46 2.35 4.87 -53.48%
P/EPS 42.71 70.22 103.28 19.10 30.01 49.87 108.11 -46.06%
EY 2.34 1.42 0.97 5.24 3.33 2.01 0.93 84.68%
DY 0.94 0.95 0.54 2.12 1.69 1.07 0.51 50.16%
P/NAPS 1.93 1.95 2.16 2.20 2.33 2.40 2.58 -17.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 10/06/20 26/02/20 28/11/19 30/08/19 31/05/19 -
Price 0.955 0.83 0.895 0.955 0.905 0.91 0.935 -
P/RPS 1.73 2.35 4.33 1.13 1.49 2.29 4.65 -48.17%
P/EPS 47.99 69.38 99.39 19.30 30.68 48.54 103.14 -39.87%
EY 2.08 1.44 1.01 5.18 3.26 2.06 0.97 66.05%
DY 0.84 0.96 0.56 2.09 1.66 1.10 0.53 35.82%
P/NAPS 2.17 1.93 2.08 2.22 2.38 2.33 2.46 -8.00%

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