[KPJ] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
31-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -26.63%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 944,003 906,436 847,311 868,129 863,345 820,560 801,329 11.50%
PBT 78,334 71,880 66,661 66,403 81,268 62,938 61,419 17.55%
Tax 12,454 -23,162 -22,794 -23,079 -26,232 -21,851 -16,843 -
NP 90,788 48,718 43,867 43,324 55,036 41,087 44,576 60.46%
-
NP to SH 84,001 46,413 41,828 39,126 53,324 41,301 42,337 57.70%
-
Tax Rate -15.90% 32.22% 34.19% 34.76% 32.28% 34.72% 27.42% -
Total Cost 853,215 857,718 803,444 824,805 808,309 779,473 756,753 8.30%
-
Net Worth 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 3.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 21,356 21,592 21,590 21,580 21,775 21,858 21,941 -1.78%
Div Payout % 25.42% 46.52% 51.62% 55.16% 40.84% 52.93% 51.83% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,836,675 1,640,999 1,684,083 1,640,098 1,959,754 1,748,718 1,755,345 3.05%
NOSH 4,439,197 4,438,848 4,438,206 4,434,865 4,399,148 4,301,150 4,283,159 2.40%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.62% 5.37% 5.18% 4.99% 6.37% 5.01% 5.56% -
ROE 4.57% 2.83% 2.48% 2.39% 2.72% 2.36% 2.41% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 22.10 20.99 19.62 20.11 19.82 18.77 18.26 13.52%
EPS 1.97 1.10 1.00 0.93 1.28 0.96 0.96 61.27%
DPS 0.50 0.50 0.50 0.50 0.50 0.50 0.50 0.00%
NAPS 0.43 0.38 0.39 0.38 0.45 0.40 0.40 4.92%
Adjusted Per Share Value based on latest NOSH - 4,434,865
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 20.85 20.02 18.72 19.18 19.07 18.13 17.70 11.50%
EPS 1.86 1.03 0.92 0.86 1.18 0.91 0.94 57.41%
DPS 0.47 0.48 0.48 0.48 0.48 0.48 0.48 -1.38%
NAPS 0.4058 0.3625 0.372 0.3623 0.4329 0.3863 0.3878 3.06%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.945 0.885 0.935 0.98 1.04 1.08 1.02 -
P/RPS 4.28 4.22 4.77 4.87 5.25 5.75 5.59 -16.26%
P/EPS 48.05 82.34 96.53 108.11 84.94 114.32 105.73 -40.80%
EY 2.08 1.21 1.04 0.93 1.18 0.87 0.95 68.37%
DY 0.53 0.56 0.53 0.51 0.48 0.46 0.49 5.35%
P/NAPS 2.20 2.33 2.40 2.58 2.31 2.70 2.55 -9.34%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 28/11/19 30/08/19 31/05/19 19/02/19 29/11/18 16/08/18 -
Price 0.955 0.905 0.91 0.935 1.08 1.08 1.14 -
P/RPS 4.32 4.31 4.64 4.65 5.45 5.75 6.24 -21.68%
P/EPS 48.56 84.20 93.94 103.14 88.20 114.32 118.16 -44.63%
EY 2.06 1.19 1.06 0.97 1.13 0.87 0.85 80.13%
DY 0.52 0.55 0.55 0.53 0.46 0.46 0.44 11.74%
P/NAPS 2.22 2.38 2.33 2.46 2.40 2.70 2.85 -15.30%

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