[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2021 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -88.25%
YoY- -66.32%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,626,849 1,937,731 1,238,773 605,944 2,397,443 2,361,491 1,510,783 44.45%
PBT 115,598 77,767 34,342 20,156 150,810 130,188 74,055 34.45%
Tax -49,947 -35,848 -10,351 -4,918 -39,998 -43,144 -22,588 69.48%
NP 65,651 41,919 23,991 15,238 110,812 87,044 51,467 17.56%
-
NP to SH 51,033 32,573 19,934 12,976 110,443 85,158 51,190 -0.20%
-
Tax Rate 43.21% 46.10% 30.14% 24.40% 26.52% 33.14% 30.50% -
Total Cost 2,561,198 1,895,812 1,214,782 590,706 2,286,631 2,274,447 1,459,316 45.35%
-
Net Worth 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 7.79%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 23,605 10,720 - - 51,351 34,234 34,234 -21.89%
Div Payout % 46.26% 32.91% - - 46.50% 40.20% 66.88% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 7.79%
NOSH 4,489,159 4,461,348 4,447,769 4,442,770 4,442,042 4,441,916 4,441,916 0.70%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.50% 2.16% 1.94% 2.51% 4.62% 3.69% 3.41% -
ROE 2.48% 1.62% 0.99% 0.66% 5.61% 4.52% 2.78% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 61.20 45.19 28.92 14.16 56.02 55.18 35.30 44.17%
EPS 1.19 0.76 0.47 0.30 2.58 1.99 1.20 -0.55%
DPS 0.55 0.25 0.00 0.00 1.20 0.80 0.80 -22.05%
NAPS 0.48 0.47 0.47 0.46 0.46 0.44 0.43 7.58%
Adjusted Per Share Value based on latest NOSH - 4,442,770
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 60.15 44.37 28.37 13.88 54.90 54.08 34.60 44.43%
EPS 1.17 0.75 0.46 0.30 2.53 1.95 1.17 0.00%
DPS 0.54 0.25 0.00 0.00 1.18 0.78 0.78 -21.68%
NAPS 0.4718 0.4615 0.4611 0.4509 0.4508 0.4312 0.4214 7.80%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.11 1.16 1.01 1.03 1.00 0.85 0.84 -
P/RPS 1.81 2.57 3.49 7.28 1.78 1.54 2.38 -16.64%
P/EPS 93.35 152.71 217.05 339.76 38.75 42.71 70.22 20.83%
EY 1.07 0.65 0.46 0.29 2.58 2.34 1.42 -17.15%
DY 0.50 0.22 0.00 0.00 1.20 0.94 0.95 -34.73%
P/NAPS 2.31 2.47 2.15 2.24 2.17 1.93 1.95 11.92%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 18/02/22 26/11/21 24/08/21 25/05/21 18/02/21 30/11/20 28/08/20 -
Price 1.09 1.05 1.06 1.00 0.98 0.955 0.83 -
P/RPS 1.78 2.32 3.67 7.06 1.75 1.73 2.35 -16.86%
P/EPS 91.67 138.23 227.79 329.86 37.97 47.99 69.38 20.34%
EY 1.09 0.72 0.44 0.30 2.63 2.08 1.44 -16.90%
DY 0.50 0.24 0.00 0.00 1.22 0.84 0.96 -35.18%
P/NAPS 2.27 2.23 2.26 2.17 2.13 2.17 1.93 11.39%

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