[KPJ] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -30.72%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 863,345 820,560 801,329 822,883 833,728 803,203 793,025 5.81%
PBT 81,268 62,938 61,419 60,886 77,103 49,631 45,543 46.96%
Tax -26,232 -21,851 -16,843 -15,400 -14,098 -16,542 -14,091 51.15%
NP 55,036 41,087 44,576 45,486 63,005 33,089 31,452 45.06%
-
NP to SH 53,324 41,301 42,337 42,482 61,317 30,555 32,164 39.94%
-
Tax Rate 32.28% 34.72% 27.42% 25.29% 18.28% 33.33% 30.94% -
Total Cost 808,309 779,473 756,753 777,397 770,723 770,114 761,573 4.03%
-
Net Worth 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 10.57%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 21,775 21,858 21,941 21,940 17,515 7,327 19,692 6.91%
Div Payout % 40.84% 52.93% 51.83% 51.65% 28.57% 23.98% 61.22% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,959,754 1,748,718 1,755,345 1,755,256 1,751,565 752,075 1,684,780 10.57%
NOSH 4,399,148 4,301,150 4,283,159 4,281,834 4,281,413 4,280,627 1,094,013 152.22%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 6.37% 5.01% 5.56% 5.53% 7.56% 4.12% 3.97% -
ROE 2.72% 2.36% 2.41% 2.42% 3.50% 4.06% 1.91% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.82 18.77 18.26 18.75 19.04 41.65 72.49 -57.77%
EPS 1.28 0.96 0.96 0.96 1.37 1.58 2.94 -42.46%
DPS 0.50 0.50 0.50 0.50 0.40 0.38 1.80 -57.32%
NAPS 0.45 0.40 0.40 0.40 0.40 0.39 1.54 -55.86%
Adjusted Per Share Value based on latest NOSH - 4,281,834
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.07 18.13 17.70 18.18 18.42 17.74 17.52 5.79%
EPS 1.18 0.91 0.94 0.94 1.35 0.68 0.71 40.17%
DPS 0.48 0.48 0.48 0.48 0.39 0.16 0.44 5.95%
NAPS 0.4329 0.3863 0.3878 0.3878 0.3869 0.1661 0.3722 10.56%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.04 1.08 1.02 0.89 0.97 1.04 4.22 -
P/RPS 5.25 5.75 5.59 4.75 5.09 2.50 5.82 -6.62%
P/EPS 84.94 114.32 105.73 91.93 69.27 65.64 143.54 -29.44%
EY 1.18 0.87 0.95 1.09 1.44 1.52 0.70 41.50%
DY 0.48 0.46 0.49 0.56 0.41 0.37 0.43 7.58%
P/NAPS 2.31 2.70 2.55 2.23 2.43 2.67 2.74 -10.72%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/02/19 29/11/18 16/08/18 30/05/18 26/02/18 23/11/17 24/08/17 -
Price 1.08 1.08 1.14 0.94 0.925 1.02 4.20 -
P/RPS 5.45 5.75 6.24 5.01 4.86 2.45 5.79 -3.94%
P/EPS 88.20 114.32 118.16 97.10 66.06 64.37 142.86 -27.43%
EY 1.13 0.87 0.85 1.03 1.51 1.55 0.70 37.49%
DY 0.46 0.46 0.44 0.53 0.43 0.37 0.43 4.58%
P/NAPS 2.40 2.70 2.85 2.35 2.31 2.62 2.73 -8.20%

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