[KPJ] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 20.2%
YoY- 71.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 780,936 809,161 707,572 651,015 689,118 698,958 632,829 15.00%
PBT 90,486 92,152 45,772 38,142 37,831 43,425 14,186 242.77%
Tax -14,217 -31,796 -15,845 -11,767 -14,099 -25,497 -5,433 89.56%
NP 76,269 60,356 29,927 26,375 23,732 17,928 8,753 321.77%
-
NP to SH 72,088 54,280 27,099 22,189 18,460 12,639 6,958 373.22%
-
Tax Rate 15.71% 34.50% 34.62% 30.85% 37.27% 58.72% 38.30% -
Total Cost 704,667 748,805 677,645 624,640 665,386 681,030 624,076 8.40%
-
Net Worth 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 3.72%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 43,414 23,877 10,853 8,682 12,875 10,720 - -
Div Payout % 60.22% 43.99% 40.05% 39.13% 69.75% 84.82% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,127,287 2,127,287 2,083,870 2,083,726 2,060,145 2,015,442 2,013,370 3.72%
NOSH 4,505,527 4,505,527 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 0.86%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 9.77% 7.46% 4.23% 4.05% 3.44% 2.56% 1.38% -
ROE 3.39% 2.55% 1.30% 1.06% 0.90% 0.63% 0.35% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.99 18.64 16.30 15.00 16.06 16.30 14.77 14.01%
EPS 1.66 1.25 0.63 0.51 0.43 0.29 0.17 354.95%
DPS 1.00 0.55 0.25 0.20 0.30 0.25 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.48 0.47 0.47 2.80%
Adjusted Per Share Value based on latest NOSH - 4,505,041
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 17.88 18.53 16.20 14.91 15.78 16.01 14.49 15.00%
EPS 1.65 1.24 0.62 0.51 0.42 0.29 0.16 371.76%
DPS 0.99 0.55 0.25 0.20 0.29 0.25 0.00 -
NAPS 0.4872 0.4872 0.4772 0.4772 0.4718 0.4615 0.4611 3.72%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.01 0.79 0.835 1.01 1.11 1.16 1.01 -
P/RPS 5.61 4.24 5.12 6.73 6.91 7.12 6.84 -12.34%
P/EPS 60.83 63.19 133.77 197.60 258.08 393.57 621.82 -78.67%
EY 1.64 1.58 0.75 0.51 0.39 0.25 0.16 369.86%
DY 0.99 0.70 0.30 0.20 0.27 0.22 0.00 -
P/NAPS 2.06 1.61 1.74 2.10 2.31 2.47 2.15 -2.80%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 17/02/23 23/11/22 29/08/22 26/05/22 18/02/22 26/11/21 24/08/21 -
Price 1.06 0.86 0.88 0.915 1.09 1.05 1.06 -
P/RPS 5.89 4.61 5.40 6.10 6.79 6.44 7.18 -12.33%
P/EPS 63.84 68.78 140.98 179.01 253.43 356.25 652.60 -78.67%
EY 1.57 1.45 0.71 0.56 0.39 0.28 0.15 376.44%
DY 0.94 0.64 0.28 0.22 0.28 0.24 0.00 -
P/NAPS 2.16 1.76 1.83 1.91 2.27 2.23 2.26 -2.96%

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