[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

26-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Dec-2017

Quarter

31-Mar-2017 [#1]

Profit Trend

QoQ- -75.09%

YoY- 11.99%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	3,179,998	2,390,137	1,586,934	793,909	2,969,603	2,276,109	1,509,070	64.14%
YoY %	33.05%	50.61%	99.89%	-73.27%	30.47%	50.83%	-	-
Horiz. %	210.73%	158.38%	105.16%	52.61%	196.78%	150.83%	100.00%	-
PBT	233,326	147,592	100,172	54,229	220,697	144,880	97,507	78.61%
YoY %	58.09%	47.34%	84.72%	-75.43%	52.33%	48.58%	-	-
Horiz. %	239.29%	151.37%	102.73%	55.62%	226.34%	148.58%	100.00%	-
Tax	-60,030	-42,995	-28,664	-14,173	-57,064	-42,511	-29,417	60.67%
YoY %	-39.62%	-50.00%	-102.24%	75.16%	-34.23%	-44.51%	-	-
Horiz. %	204.07%	146.16%	97.44%	48.18%	193.98%	144.51%	100.00%	-
NP	173,296	104,597	71,508	40,056	163,633	102,369	68,090	86.09%
YoY %	65.68%	46.27%	78.52%	-75.52%	59.85%	50.34%	-	-
Horiz. %	254.51%	153.62%	105.02%	58.83%	240.32%	150.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	165,554	100,991	70,436	38,272	153,617	97,004	64,507	87.12%
YoY %	63.93%	43.38%	84.04%	-75.09%	58.36%	50.38%	-	-
Horiz. %	256.65%	156.56%	109.19%	59.33%	238.14%	150.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.73%	29.13%	28.61%	26.14%	25.86%	29.34%	30.17%	-
YoY %	-11.67%	1.82%	9.45%	1.08%	-11.86%	-2.75%	-	-
Horiz. %	85.28%	96.55%	94.83%	86.64%	85.71%	97.25%	100.00%	-
Total Cost	3,006,702	2,285,540	1,515,426	753,853	2,805,970	2,173,740	1,440,980	63.06%
YoY %	31.55%	50.82%	101.02%	-73.13%	29.08%	50.85%	-	-
Horiz. %	208.66%	158.61%	105.17%	52.32%	194.73%	150.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,751,565	752,075	1,681,727	1,668,266	403,229	1,067,150	1,532,839	9.27%
YoY %	132.90%	-55.28%	0.81%	313.73%	-62.21%	-30.38%	-	-
Horiz. %	114.27%	49.06%	109.71%	108.84%	26.31%	69.62%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	77,944	26,611	43,681	23,988	17,872	13,552	37,788	61.82%
YoY %	192.90%	-39.08%	82.10%	34.22%	31.88%	-64.14%	-	-
Horiz. %	206.27%	70.42%	115.59%	63.48%	47.30%	35.86%	100.00%	-
Div Payout %	47.08%	26.35%	62.02%	62.68%	11.63%	13.97%	58.58%	-
YoY %	78.67%	-57.51%	-1.05%	438.95%	-16.75%	-76.15%	-	-
Horiz. %	80.37%	44.98%	105.87%	107.00%	19.85%	23.85%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,751,565	752,075	1,681,727	1,668,266	403,229	1,067,150	1,532,839	9.27%
YoY %	132.90%	-55.28%	0.81%	313.73%	-62.21%	-30.38%	-	-
Horiz. %	114.27%	49.06%	109.71%	108.84%	26.31%	69.62%	100.00%	-
NOSH	4,281,413	4,280,627	1,092,031	1,090,370	1,089,810	1,067,150	1,064,471	152.27%
YoY %	0.02%	291.99%	0.15%	0.05%	2.12%	0.25%	-	-
Horiz. %	402.21%	402.14%	102.59%	102.43%	102.38%	100.25%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	5.45%	4.38%	4.51%	5.05%	5.51%	4.50%	4.51%	-
YoY %	24.43%	-2.88%	-10.69%	-8.35%	22.44%	-0.22%	-	-
Horiz. %	120.84%	97.12%	100.00%	111.97%	122.17%	99.78%	100.00%	-
ROE	9.45%	13.43%	4.19%	2.29%	38.10%	9.09%	4.21%	-
YoY %	-29.64%	220.53%	82.97%	-93.99%	319.14%	115.91%	-	-
Horiz. %	224.47%	319.00%	99.52%	54.39%	904.99%	215.91%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	72.62	123.94	145.32	72.81	272.49	213.29	141.77	-35.90%
YoY %	-41.41%	-14.71%	99.59%	-73.28%	27.76%	50.45%	-	-
Horiz. %	51.22%	87.42%	102.50%	51.36%	192.21%	150.45%	100.00%	-
EPS	3.78	5.24	6.45	3.51	3.53	5.12	6.06	-26.93%
YoY %	-27.86%	-18.76%	83.76%	-0.57%	-31.05%	-15.51%	-	-
Horiz. %	62.38%	86.47%	106.44%	57.92%	58.25%	84.49%	100.00%	-
DPS	1.78	1.38	4.00	2.20	1.64	1.27	3.55	-36.80%
YoY %	28.99%	-65.50%	81.82%	34.15%	29.13%	-64.23%	-	-
Horiz. %	50.14%	38.87%	112.68%	61.97%	46.20%	35.77%	100.00%	-
NAPS	0.40	0.39	1.54	1.53	0.37	1.00	1.44	-57.32%
YoY %	2.56%	-74.68%	0.65%	313.51%	-63.00%	-30.56%	-	-
Horiz. %	27.78%	27.08%	106.94%	106.25%	25.69%	69.44%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 1,090,370
RPS	70.25	52.80	35.06	17.54	65.60	50.28	33.34	64.13%
YoY %	33.05%	50.60%	99.89%	-73.26%	30.47%	50.81%	-	-
Horiz. %	210.71%	158.37%	105.16%	52.61%	196.76%	150.81%	100.00%	-
EPS	3.66	2.23	1.56	0.85	3.39	2.14	1.43	86.78%
YoY %	64.13%	42.95%	83.53%	-74.93%	58.41%	49.65%	-	-
Horiz. %	255.94%	155.94%	109.09%	59.44%	237.06%	149.65%	100.00%	-
DPS	1.72	0.59	0.96	0.53	0.39	0.30	0.83	62.32%
YoY %	191.53%	-38.54%	81.13%	35.90%	30.00%	-63.86%	-	-
Horiz. %	207.23%	71.08%	115.66%	63.86%	46.99%	36.14%	100.00%	-
NAPS	0.3869	0.1661	0.3715	0.3685	0.0891	0.2358	0.3386	9.27%
YoY %	132.93%	-55.29%	0.81%	313.58%	-62.21%	-30.36%	-	-
Horiz. %	114.26%	49.05%	109.72%	108.83%	26.31%	69.64%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	0.97	1.04	4.22	4.05	4.18	4.23	4.23	-
P/RPS	1.34	0.84	2.90	5.67	1.53	1.98	2.98	-41.22%
YoY %	59.52%	-71.03%	-48.85%	270.59%	-22.73%	-33.56%	-	-
Horiz. %	44.97%	28.19%	97.32%	190.27%	51.34%	66.44%	100.00%	-
P/EPS	25.66	19.86	65.43	115.38	29.65	46.53	69.80	-48.58%
YoY %	29.20%	-69.65%	-43.29%	289.14%	-36.28%	-33.34%	-	-
Horiz. %	36.76%	28.45%	93.74%	165.30%	42.48%	66.66%	100.00%	-
EY	3.90	5.04	1.53	0.87	3.37	2.15	1.43	94.84%
YoY %	-22.62%	229.41%	75.86%	-74.18%	56.74%	50.35%	-	-
Horiz. %	272.73%	352.45%	106.99%	60.84%	235.66%	150.35%	100.00%	-
DY	1.84	1.33	0.95	0.14	0.39	0.30	0.84	68.42%
YoY %	38.35%	40.00%	578.57%	-64.10%	30.00%	-64.29%	-	-
Horiz. %	219.05%	158.33%	113.10%	16.67%	46.43%	35.71%	100.00%	-
P/NAPS	2.43	2.67	2.74	4.05	11.30	4.23	2.94	-11.89%
YoY %	-8.99%	-2.55%	-32.35%	-64.16%	167.14%	43.88%	-	-
Horiz. %	82.65%	90.82%	93.20%	137.76%	384.35%	143.88%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	26/02/18	23/11/17	24/08/17	26/05/17	21/02/17	30/11/16	29/08/16	-
Price	0.925	1.02	4.20	4.17	4.07	4.20	4.30	-
P/RPS	1.27	0.82	2.89	5.83	1.49	1.97	3.03	-43.90%
YoY %	54.88%	-71.63%	-50.43%	291.28%	-24.37%	-34.98%	-	-
Horiz. %	41.91%	27.06%	95.38%	192.41%	49.17%	65.02%	100.00%	-
P/EPS	24.47	19.48	65.12	118.80	28.87	46.20	70.96	-50.72%
YoY %	25.62%	-70.09%	-45.19%	311.50%	-37.51%	-34.89%	-	-
Horiz. %	34.48%	27.45%	91.77%	167.42%	40.68%	65.11%	100.00%	-
EY	4.09	5.13	1.54	0.84	3.46	2.16	1.41	102.99%
YoY %	-20.27%	233.12%	83.33%	-75.72%	60.19%	53.19%	-	-
Horiz. %	290.07%	363.83%	109.22%	59.57%	245.39%	153.19%	100.00%	-
DY	1.92	1.35	0.95	0.13	0.40	0.30	0.83	74.64%
YoY %	42.22%	42.11%	630.77%	-67.50%	33.33%	-63.86%	-	-
Horiz. %	231.33%	162.65%	114.46%	15.66%	48.19%	36.14%	100.00%	-
P/NAPS	2.31	2.62	2.73	4.17	11.00	4.20	2.99	-15.76%
YoY %	-11.83%	-4.03%	-34.53%	-62.09%	161.90%	40.47%	-	-
Horiz. %	77.26%	87.63%	91.30%	139.46%	367.89%	140.47%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 11:45:00

EMA 5

5 Mins

SELL

2024-05-13 11:40:00

EMA 5

5 Mins

BUY

2024-05-13 11:40:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-13 11:40:00

ADX

10 Mins

BUY

2024-05-13 10:45:00

ADX

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

399

GENTING

GENTING BHD

349

PTRANS

PERAK TRANSIT BERHAD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

327

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

289

GENM

GENTING MALAYSIA BERHAD

274

TOPGLOV

TOP GLOVE CORPORATION BHD

263

DNEX

DAGANG NEXCHANGE BERHAD

243

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More