[KPJ] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -54.13%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 586,834 850,708 626,624 884,159 944,003 906,436 847,311 -21.63%
PBT 20,622 56,133 18,968 55,087 78,334 71,880 66,661 -54.09%
Tax 3,146 -20,556 -8,035 -14,553 12,454 -23,162 -22,794 -
NP 23,768 35,577 10,933 40,534 90,788 48,718 43,867 -33.41%
-
NP to SH 25,285 33,968 12,657 38,533 84,001 46,413 41,828 -28.39%
-
Tax Rate -15.26% 36.62% 42.36% 26.42% -15.90% 32.22% 34.19% -
Total Cost 563,066 815,131 615,691 843,625 853,215 857,718 803,444 -21.01%
-
Net Worth 1,968,474 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 10.91%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 17,117 - 12,837 21,396 21,356 21,592 21,590 -14.27%
Div Payout % 67.70% - 101.43% 55.53% 25.42% 46.52% 51.62% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,968,474 1,882,887 1,840,094 1,840,090 1,836,675 1,640,999 1,684,083 10.91%
NOSH 4,442,042 4,441,916 4,441,916 4,441,900 4,439,197 4,438,848 4,438,206 0.05%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.05% 4.18% 1.74% 4.58% 9.62% 5.37% 5.18% -
ROE 1.28% 1.80% 0.69% 2.09% 4.57% 2.83% 2.48% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.71 19.88 14.64 20.66 22.10 20.99 19.62 -21.16%
EPS 0.59 0.79 0.30 0.90 1.97 1.10 1.00 -29.54%
DPS 0.40 0.00 0.30 0.50 0.50 0.50 0.50 -13.76%
NAPS 0.46 0.44 0.43 0.43 0.43 0.38 0.39 11.57%
Adjusted Per Share Value based on latest NOSH - 4,441,900
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 13.44 19.48 14.35 20.25 21.62 20.76 19.40 -21.61%
EPS 0.58 0.78 0.29 0.88 1.92 1.06 0.96 -28.42%
DPS 0.39 0.00 0.29 0.49 0.49 0.49 0.49 -14.05%
NAPS 0.4508 0.4312 0.4214 0.4214 0.4206 0.3758 0.3857 10.90%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.00 0.85 0.84 0.93 0.945 0.885 0.935 -
P/RPS 7.29 4.28 5.74 4.50 4.28 4.22 4.77 32.50%
P/EPS 169.24 107.08 284.00 103.28 48.05 82.34 96.53 45.15%
EY 0.59 0.93 0.35 0.97 2.08 1.21 1.04 -31.35%
DY 0.40 0.00 0.36 0.54 0.53 0.56 0.53 -17.03%
P/NAPS 2.17 1.93 1.95 2.16 2.20 2.33 2.40 -6.46%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 18/02/21 30/11/20 28/08/20 10/06/20 26/02/20 28/11/19 30/08/19 -
Price 0.98 0.955 0.83 0.895 0.955 0.905 0.91 -
P/RPS 7.15 4.80 5.67 4.33 4.32 4.31 4.64 33.23%
P/EPS 165.86 120.31 280.62 99.39 48.56 84.20 93.94 45.82%
EY 0.60 0.83 0.36 1.01 2.06 1.19 1.06 -31.45%
DY 0.41 0.00 0.36 0.56 0.52 0.55 0.55 -17.71%
P/NAPS 2.13 2.17 1.93 2.08 2.22 2.38 2.33 -5.78%

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