[KPJ] QoQ TTM Result on 31-Dec-2021 [#4]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

18-Feb-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2021

Quarter

31-Dec-2021 [#4]

Profit Trend

QoQ- -11.8%

YoY- -53.79%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
TTM Result
Revenue	2,856,866	2,746,663	2,671,920	2,626,849	2,524,565	2,676,315	2,670,110	4.60%
YoY %	4.01%	2.80%	1.72%	4.05%	-5.67%	0.23%	-	-
Horiz. %	106.99%	102.87%	100.07%	98.38%	94.55%	100.23%	100.00%	-
PBT	213,897	165,170	133,584	115,598	98,389	111,097	115,879	50.41%
YoY %	29.50%	23.65%	15.56%	17.49%	-11.44%	-4.13%	-	-
Horiz. %	184.59%	142.54%	115.28%	99.76%	84.91%	95.87%	100.00%	-
Tax	-73,507	-67,208	-56,796	-49,947	-32,702	-27,761	-30,363	80.20%
YoY %	-9.37%	-18.33%	-13.71%	-52.73%	-17.80%	8.57%	-	-
Horiz. %	242.09%	221.35%	187.06%	164.50%	107.70%	91.43%	100.00%	-
NP	140,390	97,962	76,788	65,651	65,687	83,336	85,516	39.12%
YoY %	43.31%	27.57%	16.96%	-0.05%	-21.18%	-2.55%	-	-
Horiz. %	164.17%	114.55%	89.79%	76.77%	76.81%	97.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,028	80,387	60,246	51,033	57,858	79,187	84,886	27.34%
YoY %	51.80%	33.43%	18.05%	-11.80%	-26.93%	-6.71%	-	-
Horiz. %	143.76%	94.70%	70.97%	60.12%	68.16%	93.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	34.37%	40.69%	42.52%	43.21%	33.24%	24.99%	26.20%	-
YoY %	-15.53%	-4.30%	-1.60%	29.99%	33.01%	-4.62%	-	-
Horiz. %	131.18%	155.31%	162.29%	164.92%	126.87%	95.38%	100.00%	-
Total Cost	2,716,476	2,648,701	2,595,132	2,561,198	2,458,878	2,592,979	2,584,594	3.37%
YoY %	2.56%	2.06%	1.32%	4.16%	-5.17%	0.32%	-	-
Horiz. %	105.10%	102.48%	100.41%	99.09%	95.14%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,127,287	2,083,870	2,083,726	2,060,145	2,015,442	2,013,370	1,968,948	5.28%
YoY %	2.08%	0.01%	1.14%	2.22%	0.10%	2.26%	-	-
Horiz. %	108.04%	105.84%	105.83%	104.63%	102.36%	102.26%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Dividend
Div	56,289	43,132	32,278	23,596	27,837	17,117	29,955	52.21%
YoY %	30.50%	33.63%	36.79%	-15.24%	62.63%	-42.86%	-	-
Horiz. %	187.91%	143.99%	107.75%	78.77%	92.93%	57.14%	100.00%	-
Div Payout %	46.13%	53.66%	53.58%	46.24%	48.11%	21.62%	35.29%	-
YoY %	-14.03%	0.15%	15.87%	-3.89%	122.53%	-38.74%	-	-
Horiz. %	130.72%	152.05%	151.83%	131.03%	136.33%	61.26%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Equity
Net Worth	2,127,287	2,083,870	2,083,726	2,060,145	2,015,442	2,013,370	1,968,948	5.28%
YoY %	2.08%	0.01%	1.14%	2.22%	0.10%	2.26%	-	-
Horiz. %	108.04%	105.84%	105.83%	104.63%	102.36%	102.26%	100.00%	-
NOSH	4,505,527	4,505,510	4,505,041	4,489,159	4,461,348	4,447,769	4,442,770	0.93%
YoY %	0.00%	0.01%	0.35%	0.62%	0.31%	0.11%	-	-
Horiz. %	101.41%	101.41%	101.40%	101.04%	100.42%	100.11%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Ratio Analysis
NP Margin	4.91%	3.57%	2.87%	2.50%	2.60%	3.11%	3.20%	-
YoY %	37.54%	24.39%	14.80%	-3.85%	-16.40%	-2.81%	-	-
Horiz. %	153.44%	111.56%	89.69%	78.12%	81.25%	97.19%	100.00%	-
ROE	5.74%	3.86%	2.89%	2.48%	2.87%	3.93%	4.31%	-
YoY %	48.70%	33.56%	16.53%	-13.59%	-26.97%	-8.82%	-	-
Horiz. %	133.18%	89.56%	67.05%	57.54%	66.59%	91.18%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Per Share
RPS	65.81	63.27	61.55	61.20	58.87	62.48	62.38	3.62%
YoY %	4.01%	2.79%	0.57%	3.96%	-5.78%	0.16%	-	-
Horiz. %	105.50%	101.43%	98.67%	98.11%	94.37%	100.16%	100.00%	-
EPS	2.81	1.85	1.39	1.19	1.35	1.85	1.98	26.26%
YoY %	51.89%	33.09%	16.81%	-11.85%	-27.03%	-6.57%	-	-
Horiz. %	141.92%	93.43%	70.20%	60.10%	68.18%	93.43%	100.00%	-
DPS	1.30	1.00	0.75	0.55	0.65	0.40	0.70	51.03%
YoY %	30.00%	33.33%	36.36%	-15.38%	62.50%	-42.86%	-	-
Horiz. %	185.71%	142.86%	107.14%	78.57%	92.86%	57.14%	100.00%	-
NAPS	0.49	0.48	0.48	0.48	0.47	0.47	0.46	4.29%
YoY %	2.08%	0.00%	0.00%	2.13%	0.00%	2.17%	-	-
Horiz. %	106.52%	104.35%	104.35%	104.35%	102.17%	102.17%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Adjusted Per Share Value based on latest NOSH - 4,489,159
RPS	63.11	60.68	59.03	58.03	55.77	59.12	58.99	4.59%
YoY %	4.00%	2.80%	1.72%	4.05%	-5.67%	0.22%	-	-
Horiz. %	106.98%	102.86%	100.07%	98.37%	94.54%	100.22%	100.00%	-
EPS	2.70	1.78	1.33	1.13	1.28	1.75	1.88	27.26%
YoY %	51.69%	33.83%	17.70%	-11.72%	-26.86%	-6.91%	-	-
Horiz. %	143.62%	94.68%	70.74%	60.11%	68.09%	93.09%	100.00%	-
DPS	1.24	0.95	0.71	0.52	0.61	0.38	0.66	52.20%
YoY %	30.53%	33.80%	36.54%	-14.75%	60.53%	-42.42%	-	-
Horiz. %	187.88%	143.94%	107.58%	78.79%	92.42%	57.58%	100.00%	-
NAPS	0.47	0.4604	0.4603	0.4551	0.4452	0.4448	0.435	5.28%
YoY %	2.09%	0.02%	1.14%	2.22%	0.09%	2.25%	-	-
Horiz. %	108.05%	105.84%	105.82%	104.62%	102.34%	102.25%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	-
Price	0.79	0.835	1.01	1.11	1.16	1.01	1.03	-
P/RPS	1.20	1.32	1.64	1.81	1.97	1.62	1.65	-19.11%
YoY %	-9.09%	-19.51%	-9.39%	-8.12%	21.60%	-1.82%	-	-
Horiz. %	72.73%	80.00%	99.39%	109.70%	119.39%	98.18%	100.00%	-
P/EPS	28.11	45.10	72.78	93.35	85.97	54.64	51.94	-33.56%
YoY %	-37.67%	-38.03%	-22.04%	8.58%	57.34%	5.20%	-	-
Horiz. %	54.12%	86.83%	140.12%	179.73%	165.52%	105.20%	100.00%	-
EY	3.56	2.22	1.37	1.07	1.16	1.83	1.93	50.34%
YoY %	60.36%	62.04%	28.04%	-7.76%	-36.61%	-5.18%	-	-
Horiz. %	184.46%	115.03%	70.98%	55.44%	60.10%	94.82%	100.00%	-
DY	1.65	1.20	0.74	0.50	0.56	0.40	0.68	80.47%
YoY %	37.50%	62.16%	48.00%	-10.71%	40.00%	-41.18%	-	-
Horiz. %	242.65%	176.47%	108.82%	73.53%	82.35%	58.82%	100.00%	-
P/NAPS	1.61	1.74	2.10	2.31	2.47	2.15	2.24	-19.74%
YoY %	-7.47%	-17.14%	-9.09%	-6.48%	14.88%	-4.02%	-	-
Horiz. %	71.88%	77.68%	93.75%	103.12%	110.27%	95.98%	100.00%	-

	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	31/03/21	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	29/08/22	26/05/22	18/02/22	26/11/21	24/08/21	25/05/21	-
Price	0.86	0.88	0.915	1.09	1.05	1.06	1.00	-
P/RPS	1.31	1.39	1.49	1.78	1.78	1.70	1.60	-12.47%
YoY %	-5.76%	-6.71%	-16.29%	0.00%	4.71%	6.25%	-	-
Horiz. %	81.88%	86.87%	93.12%	111.25%	111.25%	106.25%	100.00%	-
P/EPS	30.60	47.53	65.93	91.67	77.82	57.34	50.42	-28.29%
YoY %	-35.62%	-27.91%	-28.08%	17.80%	35.72%	13.72%	-	-
Horiz. %	60.69%	94.27%	130.76%	181.81%	154.34%	113.72%	100.00%	-
EY	3.27	2.10	1.52	1.09	1.28	1.74	1.98	39.67%
YoY %	55.71%	38.16%	39.45%	-14.84%	-26.44%	-12.12%	-	-
Horiz. %	165.15%	106.06%	76.77%	55.05%	64.65%	87.88%	100.00%	-
DY	1.51	1.14	0.82	0.50	0.62	0.38	0.70	66.87%
YoY %	32.46%	39.02%	64.00%	-19.35%	63.16%	-45.71%	-	-
Horiz. %	215.71%	162.86%	117.14%	71.43%	88.57%	54.29%	100.00%	-
P/NAPS	1.76	1.83	1.91	2.27	2.23	2.26	2.17	-13.01%
YoY %	-3.83%	-4.19%	-15.86%	1.79%	-1.33%	4.15%	-	-
Horiz. %	81.11%	84.33%	88.02%	104.61%	102.76%	104.15%	100.00%	-

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

Featured Posts

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 12:25:00

EMA 5

5 Mins

SELL

2024-05-14 11:35:00

EMA 5

5 Mins

BUY

2024-05-14 11:30:00

EMA 5

5 Mins

SELL

2024-05-14 11:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 11:20:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

344

YTLPOWR

YTL POWER INTERNATIONAL BHD

339

PTRANS

PERAK TRANSIT BERHAD

333

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

273

TOPGLOV

TOP GLOVE CORPORATION BHD

251

PBBANK

PUBLIC BANK BHD

234

Daily Stocks

HSI-CXG

0.21

0.00

228,562,100

MMAG-WC

0.15

-0.005

170,958,500

INIX-OR

0.02

0.00

141,839,900

FPHB

0.42

+0.18

135,708,500

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

66,106,300

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.11

-0.005

37,291,500

More active Stocks

MPI

32.48

+0.40

199,400

PTT

1.94

+0.37

2,951,800

UTDPLT

25.60

+0.24

209,700

FPHB

0.42

+0.18

135,708,500

BNASTRA

1.88

+0.18

2,223,600

CRESNDO

3.61

+0.16

849,800

HSI-CV5

1.09

+0.15

11,600

YTLPOWR

5.06

+0.14

20,471,200

YTL

3.53

+0.14

18,800,100

MTEC

1.30

+0.13

10,606,600

More gainer Stocks

ALLIANZ

21.36

-0.40

66,300

HLFG

17.50

-0.22

79,000

AJI

18.70

-0.20

374,600

GESHEN

4.10

-0.20

134,300

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,257,300

APOLLO

6.86

-0.13

12,600

HLBANK

19.48

-0.12

105,800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

20.18

-0.10

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More