[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 29.69%
YoY- -47.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 1,937,731 1,238,773 605,944 2,397,443 2,361,491 1,510,783 884,159 68.64%
PBT 77,767 34,342 20,156 150,810 130,188 74,055 55,087 25.81%
Tax -35,848 -10,351 -4,918 -39,998 -43,144 -22,588 -14,553 82.29%
NP 41,919 23,991 15,238 110,812 87,044 51,467 40,534 2.26%
-
NP to SH 32,573 19,934 12,976 110,443 85,158 51,190 38,533 -10.58%
-
Tax Rate 46.10% 30.14% 24.40% 26.52% 33.14% 30.50% 26.42% -
Total Cost 1,895,812 1,214,782 590,706 2,286,631 2,274,447 1,459,316 843,625 71.48%
-
Net Worth 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 1,840,090 6.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,720 - - 51,351 34,234 34,234 21,396 -36.89%
Div Payout % 32.91% - - 46.50% 40.20% 66.88% 55.53% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 1,840,090 6.25%
NOSH 4,461,348 4,447,769 4,442,770 4,442,042 4,441,916 4,441,916 4,441,900 0.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.16% 1.94% 2.51% 4.62% 3.69% 3.41% 4.58% -
ROE 1.62% 0.99% 0.66% 5.61% 4.52% 2.78% 2.09% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 45.19 28.92 14.16 56.02 55.18 35.30 20.66 68.42%
EPS 0.76 0.47 0.30 2.58 1.99 1.20 0.90 -10.65%
DPS 0.25 0.00 0.00 1.20 0.80 0.80 0.50 -36.97%
NAPS 0.47 0.47 0.46 0.46 0.44 0.43 0.43 6.10%
Adjusted Per Share Value based on latest NOSH - 4,442,042
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 44.37 28.37 13.88 54.90 54.08 34.60 20.25 68.61%
EPS 0.75 0.46 0.30 2.53 1.95 1.17 0.88 -10.09%
DPS 0.25 0.00 0.00 1.18 0.78 0.78 0.49 -36.12%
NAPS 0.4615 0.4611 0.4509 0.4508 0.4312 0.4214 0.4214 6.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.16 1.01 1.03 1.00 0.85 0.84 0.93 -
P/RPS 2.57 3.49 7.28 1.78 1.54 2.38 4.50 -31.14%
P/EPS 152.71 217.05 339.76 38.75 42.71 70.22 103.28 29.75%
EY 0.65 0.46 0.29 2.58 2.34 1.42 0.97 -23.40%
DY 0.22 0.00 0.00 1.20 0.94 0.95 0.54 -45.01%
P/NAPS 2.47 2.15 2.24 2.17 1.93 1.95 2.16 9.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 25/05/21 18/02/21 30/11/20 28/08/20 10/06/20 -
Price 1.05 1.06 1.00 0.98 0.955 0.83 0.895 -
P/RPS 2.32 3.67 7.06 1.75 1.73 2.35 4.33 -34.00%
P/EPS 138.23 227.79 329.86 37.97 47.99 69.38 99.39 24.57%
EY 0.72 0.44 0.30 2.63 2.08 1.44 1.01 -20.18%
DY 0.24 0.00 0.00 1.22 0.84 0.96 0.56 -43.12%
P/NAPS 2.23 2.26 2.17 2.13 2.17 1.93 2.08 4.74%

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