[KPJ] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
18-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -25.56%
YoY- -69.9%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 698,958 632,829 605,944 586,834 850,708 626,624 884,159 -14.49%
PBT 43,425 14,186 20,156 20,622 56,133 18,968 55,087 -14.65%
Tax -25,497 -5,433 -4,918 3,146 -20,556 -8,035 -14,553 45.28%
NP 17,928 8,753 15,238 23,768 35,577 10,933 40,534 -41.92%
-
NP to SH 12,639 6,958 12,976 25,285 33,968 12,657 38,533 -52.40%
-
Tax Rate 58.72% 38.30% 24.40% -15.26% 36.62% 42.36% 26.42% -
Total Cost 681,030 624,076 590,706 563,066 815,131 615,691 843,625 -13.29%
-
Net Worth 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 1,840,090 6.25%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 10,720 - - 17,117 - 12,837 21,396 -36.89%
Div Payout % 84.82% - - 67.70% - 101.43% 55.53% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 2,015,442 2,013,370 1,968,948 1,968,474 1,882,887 1,840,094 1,840,090 6.25%
NOSH 4,461,348 4,447,769 4,442,770 4,442,042 4,441,916 4,441,916 4,441,900 0.29%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.56% 1.38% 2.51% 4.05% 4.18% 1.74% 4.58% -
ROE 0.63% 0.35% 0.66% 1.28% 1.80% 0.69% 2.09% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 16.30 14.77 14.16 13.71 19.88 14.64 20.66 -14.60%
EPS 0.29 0.17 0.30 0.59 0.79 0.30 0.90 -52.96%
DPS 0.25 0.00 0.00 0.40 0.00 0.30 0.50 -36.97%
NAPS 0.47 0.47 0.46 0.46 0.44 0.43 0.43 6.10%
Adjusted Per Share Value based on latest NOSH - 4,442,042
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 15.44 13.98 13.39 12.96 18.79 13.84 19.53 -14.48%
EPS 0.28 0.15 0.29 0.56 0.75 0.28 0.85 -52.27%
DPS 0.24 0.00 0.00 0.38 0.00 0.28 0.47 -36.08%
NAPS 0.4452 0.4448 0.435 0.4349 0.416 0.4065 0.4065 6.24%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.16 1.01 1.03 1.00 0.85 0.84 0.93 -
P/RPS 7.12 6.84 7.28 7.29 4.28 5.74 4.50 35.74%
P/EPS 393.57 621.82 339.76 169.24 107.08 284.00 103.28 143.77%
EY 0.25 0.16 0.29 0.59 0.93 0.35 0.97 -59.46%
DY 0.22 0.00 0.00 0.40 0.00 0.36 0.54 -45.01%
P/NAPS 2.47 2.15 2.24 2.17 1.93 1.95 2.16 9.34%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 24/08/21 25/05/21 18/02/21 30/11/20 28/08/20 10/06/20 -
Price 1.05 1.06 1.00 0.98 0.955 0.83 0.895 -
P/RPS 6.44 7.18 7.06 7.15 4.80 5.67 4.33 30.26%
P/EPS 356.25 652.60 329.86 165.86 120.31 280.62 99.39 134.02%
EY 0.28 0.15 0.30 0.60 0.83 0.36 1.01 -57.45%
DY 0.24 0.00 0.00 0.41 0.00 0.36 0.56 -43.12%
P/NAPS 2.23 2.26 2.17 2.13 2.17 1.93 2.08 4.74%

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