[KPJ] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 80.99%
YoY- 57.53%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 850,708 626,624 884,159 944,003 906,436 847,311 868,129 -1.33%
PBT 56,133 18,968 55,087 78,334 71,880 66,661 66,403 -10.56%
Tax -20,556 -8,035 -14,553 12,454 -23,162 -22,794 -23,079 -7.40%
NP 35,577 10,933 40,534 90,788 48,718 43,867 43,324 -12.27%
-
NP to SH 33,968 12,657 38,533 84,001 46,413 41,828 39,126 -8.97%
-
Tax Rate 36.62% 42.36% 26.42% -15.90% 32.22% 34.19% 34.76% -
Total Cost 815,131 615,691 843,625 853,215 857,718 803,444 824,805 -0.78%
-
Net Worth 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 9.61%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 12,837 21,396 21,356 21,592 21,590 21,580 -
Div Payout % - 101.43% 55.53% 25.42% 46.52% 51.62% 55.16% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 1,640,098 9.61%
NOSH 4,441,916 4,441,916 4,441,900 4,439,197 4,438,848 4,438,206 4,434,865 0.10%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.18% 1.74% 4.58% 9.62% 5.37% 5.18% 4.99% -
ROE 1.80% 0.69% 2.09% 4.57% 2.83% 2.48% 2.39% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 19.88 14.64 20.66 22.10 20.99 19.62 20.11 -0.76%
EPS 0.79 0.30 0.90 1.97 1.10 1.00 0.93 -10.27%
DPS 0.00 0.30 0.50 0.50 0.50 0.50 0.50 -
NAPS 0.44 0.43 0.43 0.43 0.38 0.39 0.38 10.23%
Adjusted Per Share Value based on latest NOSH - 4,439,197
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 18.79 13.84 19.53 20.85 20.02 18.72 19.18 -1.35%
EPS 0.75 0.28 0.85 1.86 1.03 0.92 0.86 -8.69%
DPS 0.00 0.28 0.47 0.47 0.48 0.48 0.48 -
NAPS 0.416 0.4065 0.4065 0.4058 0.3625 0.372 0.3623 9.62%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.85 0.84 0.93 0.945 0.885 0.935 0.98 -
P/RPS 4.28 5.74 4.50 4.28 4.22 4.77 4.87 -8.22%
P/EPS 107.08 284.00 103.28 48.05 82.34 96.53 108.11 -0.63%
EY 0.93 0.35 0.97 2.08 1.21 1.04 0.93 0.00%
DY 0.00 0.36 0.54 0.53 0.56 0.53 0.51 -
P/NAPS 1.93 1.95 2.16 2.20 2.33 2.40 2.58 -17.55%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/11/20 28/08/20 10/06/20 26/02/20 28/11/19 30/08/19 31/05/19 -
Price 0.955 0.83 0.895 0.955 0.905 0.91 0.935 -
P/RPS 4.80 5.67 4.33 4.32 4.31 4.64 4.65 2.13%
P/EPS 120.31 280.62 99.39 48.56 84.20 93.94 103.14 10.77%
EY 0.83 0.36 1.01 2.06 1.19 1.06 0.97 -9.84%
DY 0.00 0.36 0.56 0.52 0.55 0.55 0.53 -
P/NAPS 2.17 1.93 2.08 2.22 2.38 2.33 2.46 -8.00%

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
Post a Comment