[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
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,856,866 2,746,663 2,671,920 2,626,849 2,524,565 2,676,315 2,670,110 4.60%
PBT 213,897 165,170 133,584 115,598 98,389 111,097 115,879 50.41%
Tax -73,507 -67,208 -56,796 -49,947 -32,702 -27,761 -30,363 80.20%
NP 140,390 97,962 76,788 65,651 65,687 83,336 85,516 39.12%
-
NP to SH 122,028 80,387 60,246 51,033 57,858 79,187 84,886 27.34%
-
Tax Rate 34.37% 40.69% 42.52% 43.21% 33.24% 24.99% 26.20% -
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%
-
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%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 56,289 43,132 32,278 23,596 27,837 17,117 29,955 52.21%
Div Payout % 46.13% 53.66% 53.58% 46.24% 48.11% 21.62% 35.29% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
NOSH 4,505,527 4,505,510 4,505,041 4,489,159 4,461,348 4,447,769 4,442,770 0.93%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.91% 3.57% 2.87% 2.50% 2.60% 3.11% 3.20% -
ROE 5.74% 3.86% 2.89% 2.48% 2.87% 3.93% 4.31% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 65.81 63.27 61.55 61.20 58.87 62.48 62.38 3.62%
EPS 2.81 1.85 1.39 1.19 1.35 1.85 1.98 26.26%
DPS 1.30 1.00 0.75 0.55 0.65 0.40 0.70 51.03%
NAPS 0.49 0.48 0.48 0.48 0.47 0.47 0.46 4.29%
Adjusted Per Share Value based on latest NOSH - 4,489,159
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 63.11 60.68 59.03 58.03 55.77 59.12 58.99 4.59%
EPS 2.70 1.78 1.33 1.13 1.28 1.75 1.88 27.26%
DPS 1.24 0.95 0.71 0.52 0.61 0.38 0.66 52.20%
NAPS 0.47 0.4604 0.4603 0.4551 0.4452 0.4448 0.435 5.28%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
P/EPS 28.11 45.10 72.78 93.35 85.97 54.64 51.94 -33.56%
EY 3.56 2.22 1.37 1.07 1.16 1.83 1.93 50.34%
DY 1.65 1.20 0.74 0.50 0.56 0.40 0.68 80.47%
P/NAPS 1.61 1.74 2.10 2.31 2.47 2.15 2.24 -19.74%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
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%
P/EPS 30.60 47.53 65.93 91.67 77.82 57.34 50.42 -28.29%
EY 3.27 2.10 1.52 1.09 1.28 1.74 1.98 39.67%
DY 1.51 1.14 0.82 0.50 0.62 0.38 0.70 66.87%
P/NAPS 1.76 1.83 1.91 2.27 2.23 2.26 2.17 -13.01%

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