[KPJ] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -56.52%
YoY- 71.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 2,920,658 2,167,748 1,358,587 651,015 2,626,849 1,937,731 1,238,773 76.86%
PBT 263,532 176,066 83,914 38,142 115,598 77,767 34,342 287.60%
Tax -73,208 -59,408 -27,612 -11,767 -49,947 -35,848 -10,351 267.14%
NP 190,324 116,658 56,302 26,375 65,651 41,919 23,991 296.27%
-
NP to SH 171,992 103,568 49,288 22,189 51,033 32,573 19,934 319.02%
-
Tax Rate 27.78% 33.74% 32.91% 30.85% 43.21% 46.10% 30.14% -
Total Cost 2,730,334 2,051,090 1,302,285 624,640 2,561,198 1,895,812 1,214,782 71.33%
-
Net Worth 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 3.72%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 86,828 43,414 19,536 8,682 23,605 10,720 - -
Div Payout % 50.48% 41.92% 39.64% 39.13% 46.26% 32.91% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 3.72%
NOSH 4,505,527 4,505,527 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 0.86%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.52% 5.38% 4.14% 4.05% 2.50% 2.16% 1.94% -
ROE 8.09% 4.87% 2.37% 1.06% 2.48% 1.62% 0.99% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 67.27 49.93 31.29 15.00 61.20 45.19 28.92 75.28%
EPS 3.96 2.39 1.14 0.51 1.19 0.76 0.47 312.45%
DPS 2.00 1.00 0.45 0.20 0.55 0.25 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.48 0.47 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 4,505,041
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 66.88 49.64 31.11 14.91 60.15 44.37 28.37 76.85%
EPS 3.94 2.37 1.13 0.51 1.17 0.75 0.46 316.99%
DPS 1.99 0.99 0.45 0.20 0.54 0.25 0.00 -
NAPS 0.4872 0.4872 0.4772 0.4772 0.4718 0.4615 0.4611 3.72%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.01 0.79 0.835 1.01 1.11 1.16 1.01 -
P/RPS 1.50 1.58 2.67 6.73 1.81 2.57 3.49 -42.96%
P/EPS 25.49 33.12 73.55 197.60 93.35 152.71 217.05 -75.92%
EY 3.92 3.02 1.36 0.51 1.07 0.65 0.46 315.58%
DY 1.98 1.27 0.54 0.20 0.50 0.22 0.00 -
P/NAPS 2.06 1.61 1.74 2.10 2.31 2.47 2.15 -2.80%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 23/11/22 29/08/22 26/05/22 18/02/22 26/11/21 24/08/21 -
Price 1.06 0.86 0.88 0.915 1.09 1.05 1.06 -
P/RPS 1.58 1.72 2.81 6.10 1.78 2.32 3.67 -42.89%
P/EPS 26.76 36.05 77.51 179.01 91.67 138.23 227.79 -75.91%
EY 3.74 2.77 1.29 0.56 1.09 0.72 0.44 314.87%
DY 1.89 1.16 0.51 0.22 0.50 0.24 0.00 -
P/NAPS 2.16 1.76 1.83 1.91 2.27 2.23 2.26 -2.96%

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