[KPJ] QoQ Quarter Result on 31-Dec-2022 [#4]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
17-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 32.81%
YoY- 290.51%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 925,393 799,512 828,981 780,936 809,161 707,572 651,015 26.39%
PBT 133,116 68,528 77,634 90,486 92,152 45,772 38,142 129.90%
Tax -35,834 -20,059 -21,164 -14,217 -31,796 -15,845 -11,767 109.95%
NP 97,282 48,469 56,470 76,269 60,356 29,927 26,375 138.53%
-
NP to SH 90,311 46,947 51,895 72,088 54,280 27,099 22,189 154.70%
-
Tax Rate 26.92% 29.27% 27.26% 15.71% 34.50% 34.62% 30.85% -
Total Cost 828,111 751,043 772,511 704,667 748,805 677,645 624,640 20.66%
-
Net Worth 2,267,727 2,224,117 2,180,507 2,127,287 2,127,287 2,083,870 2,083,726 5.79%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 34,888 28,346 26,166 43,414 23,877 10,853 8,682 152.54%
Div Payout % 38.63% 60.38% 50.42% 60.22% 43.99% 40.05% 39.13% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,267,727 2,224,117 2,180,507 2,127,287 2,127,287 2,083,870 2,083,726 5.79%
NOSH 4,526,608 4,526,608 4,526,608 4,505,527 4,505,527 4,505,510 4,505,041 0.31%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 10.51% 6.06% 6.81% 9.77% 7.46% 4.23% 4.05% -
ROE 3.98% 2.11% 2.38% 3.39% 2.55% 1.30% 1.06% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 21.22 18.33 19.01 17.99 18.64 16.30 15.00 25.99%
EPS 2.07 1.08 1.19 1.66 1.25 0.63 0.51 154.23%
DPS 0.80 0.65 0.60 1.00 0.55 0.25 0.20 151.77%
NAPS 0.52 0.51 0.50 0.49 0.49 0.48 0.48 5.47%
Adjusted Per Share Value based on latest NOSH - 4,505,527
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 20.44 17.66 18.31 17.25 17.88 15.63 14.38 26.39%
EPS 2.00 1.04 1.15 1.59 1.20 0.60 0.49 155.18%
DPS 0.77 0.63 0.58 0.96 0.53 0.24 0.19 153.97%
NAPS 0.501 0.4913 0.4817 0.47 0.47 0.4604 0.4603 5.80%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.14 1.12 1.13 1.01 0.79 0.835 1.01 -
P/RPS 5.37 6.11 5.94 5.61 4.24 5.12 6.73 -13.96%
P/EPS 55.05 104.04 94.96 60.83 63.19 133.77 197.60 -57.31%
EY 1.82 0.96 1.05 1.64 1.58 0.75 0.51 133.34%
DY 0.70 0.58 0.53 0.99 0.70 0.30 0.20 130.34%
P/NAPS 2.19 2.20 2.26 2.06 1.61 1.74 2.10 2.83%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 28/11/23 29/08/23 30/05/23 17/02/23 23/11/22 29/08/22 26/05/22 -
Price 1.30 1.17 1.12 1.06 0.86 0.88 0.915 -
P/RPS 6.13 6.38 5.89 5.89 4.61 5.40 6.10 0.32%
P/EPS 62.78 108.68 94.12 63.84 68.78 140.98 179.01 -50.23%
EY 1.59 0.92 1.06 1.57 1.45 0.71 0.56 100.38%
DY 0.62 0.56 0.54 0.94 0.64 0.28 0.22 99.39%
P/NAPS 2.50 2.29 2.24 2.16 1.76 1.83 1.91 19.63%

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