[KPJ] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
18-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 56.67%
YoY- -53.79%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,167,748 1,358,587 651,015 2,626,849 1,937,731 1,238,773 605,944 133.72%
PBT 176,066 83,914 38,142 115,598 77,767 34,342 20,156 323.58%
Tax -59,408 -27,612 -11,767 -49,947 -35,848 -10,351 -4,918 425.66%
NP 116,658 56,302 26,375 65,651 41,919 23,991 15,238 287.95%
-
NP to SH 103,568 49,288 22,189 51,033 32,573 19,934 12,976 298.87%
-
Tax Rate 33.74% 32.91% 30.85% 43.21% 46.10% 30.14% 24.40% -
Total Cost 2,051,090 1,302,285 624,640 2,561,198 1,895,812 1,214,782 590,706 129.12%
-
Net Worth 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 5.28%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 43,414 19,536 8,682 23,605 10,720 - - -
Div Payout % 41.92% 39.64% 39.13% 46.26% 32.91% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 5.28%
NOSH 4,505,527 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 4,442,770 0.93%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.38% 4.14% 4.05% 2.50% 2.16% 1.94% 2.51% -
ROE 4.87% 2.37% 1.06% 2.48% 1.62% 0.99% 0.66% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 49.93 31.29 15.00 61.20 45.19 28.92 14.16 131.49%
EPS 2.39 1.14 0.51 1.19 0.76 0.47 0.30 298.38%
DPS 1.00 0.45 0.20 0.55 0.25 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.48 0.47 0.47 0.46 4.29%
Adjusted Per Share Value based on latest NOSH - 4,489,159
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 49.64 31.11 14.91 60.15 44.37 28.37 13.88 133.68%
EPS 2.37 1.13 0.51 1.17 0.75 0.46 0.30 296.16%
DPS 0.99 0.45 0.20 0.54 0.25 0.00 0.00 -
NAPS 0.4872 0.4772 0.4772 0.4718 0.4615 0.4611 0.4509 5.29%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.79 0.835 1.01 1.11 1.16 1.01 1.03 -
P/RPS 1.58 2.67 6.73 1.81 2.57 3.49 7.28 -63.85%
P/EPS 33.12 73.55 197.60 93.35 152.71 217.05 339.76 -78.78%
EY 3.02 1.36 0.51 1.07 0.65 0.46 0.29 376.19%
DY 1.27 0.54 0.20 0.50 0.22 0.00 0.00 -
P/NAPS 1.61 1.74 2.10 2.31 2.47 2.15 2.24 -19.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 29/08/22 26/05/22 18/02/22 26/11/21 24/08/21 25/05/21 -
Price 0.86 0.88 0.915 1.09 1.05 1.06 1.00 -
P/RPS 1.72 2.81 6.10 1.78 2.32 3.67 7.06 -60.95%
P/EPS 36.05 77.51 179.01 91.67 138.23 227.79 329.86 -77.11%
EY 2.77 1.29 0.56 1.09 0.72 0.44 0.30 339.52%
DY 1.16 0.51 0.22 0.50 0.24 0.00 0.00 -
P/NAPS 1.76 1.83 1.91 2.27 2.23 2.26 2.17 -13.01%

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