[KPJ] QoQ Quarter Result on 30-Sep-2021 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 81.65%
YoY- -62.79%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 707,572 651,015 689,118 698,958 632,829 605,944 586,834 13.32%
PBT 45,772 38,142 37,831 43,425 14,186 20,156 20,622 70.40%
Tax -15,845 -11,767 -14,099 -25,497 -5,433 -4,918 3,146 -
NP 29,927 26,375 23,732 17,928 8,753 15,238 23,768 16.65%
-
NP to SH 27,099 22,189 18,460 12,639 6,958 12,976 25,285 4.74%
-
Tax Rate 34.62% 30.85% 37.27% 58.72% 38.30% 24.40% -15.26% -
Total Cost 677,645 624,640 665,386 681,030 624,076 590,706 563,066 13.18%
-
Net Worth 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 3.88%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 10,853 8,682 12,875 10,720 - - 17,117 -26.25%
Div Payout % 40.05% 39.13% 69.75% 84.82% - - 67.70% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 1,968,948 1,968,474 3.88%
NOSH 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 4,442,770 4,442,042 0.95%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.23% 4.05% 3.44% 2.56% 1.38% 2.51% 4.05% -
ROE 1.30% 1.06% 0.90% 0.63% 0.35% 0.66% 1.28% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.30 15.00 16.06 16.30 14.77 14.16 13.71 12.26%
EPS 0.63 0.51 0.43 0.29 0.17 0.30 0.59 4.48%
DPS 0.25 0.20 0.30 0.25 0.00 0.00 0.40 -26.96%
NAPS 0.48 0.48 0.48 0.47 0.47 0.46 0.46 2.88%
Adjusted Per Share Value based on latest NOSH - 4,461,348
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 16.20 14.91 15.78 16.01 14.49 13.88 13.44 13.29%
EPS 0.62 0.51 0.42 0.29 0.16 0.30 0.58 4.55%
DPS 0.25 0.20 0.29 0.25 0.00 0.00 0.39 -25.71%
NAPS 0.4772 0.4772 0.4718 0.4615 0.4611 0.4509 0.4508 3.87%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.835 1.01 1.11 1.16 1.01 1.03 1.00 -
P/RPS 5.12 6.73 6.91 7.12 6.84 7.28 7.29 -21.03%
P/EPS 133.77 197.60 258.08 393.57 621.82 339.76 169.24 -14.54%
EY 0.75 0.51 0.39 0.25 0.16 0.29 0.59 17.39%
DY 0.30 0.20 0.27 0.22 0.00 0.00 0.40 -17.49%
P/NAPS 1.74 2.10 2.31 2.47 2.15 2.24 2.17 -13.72%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 18/02/22 26/11/21 24/08/21 25/05/21 18/02/21 -
Price 0.88 0.915 1.09 1.05 1.06 1.00 0.98 -
P/RPS 5.40 6.10 6.79 6.44 7.18 7.06 7.15 -17.11%
P/EPS 140.98 179.01 253.43 356.25 652.60 329.86 165.86 -10.29%
EY 0.71 0.56 0.39 0.28 0.15 0.30 0.60 11.91%
DY 0.28 0.22 0.28 0.24 0.00 0.00 0.41 -22.50%
P/NAPS 1.83 1.91 2.27 2.23 2.26 2.17 2.13 -9.65%

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