[KPJ] QoQ TTM 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- -1.87%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 3,565,879 3,485,221 3,399,345 3,353,363 3,308,117 3,278,500 3,261,143 6.11%
PBT 283,278 286,212 277,270 272,028 266,511 262,346 249,039 8.94%
Tax -56,581 -95,267 -93,956 -88,005 -80,326 -68,192 -62,883 -6.78%
NP 226,697 190,945 183,314 184,023 186,185 194,154 186,156 13.99%
-
NP to SH 211,368 180,691 175,579 176,088 179,444 187,437 176,691 12.65%
-
Tax Rate 19.97% 33.29% 33.89% 32.35% 30.14% 25.99% 25.25% -
Total Cost 3,339,182 3,294,276 3,216,031 3,169,340 3,121,932 3,084,346 3,074,987 5.63%
-
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 86,119 86,538 86,805 87,156 87,516 83,257 68,726 16.18%
Div Payout % 40.74% 47.89% 49.44% 49.50% 48.77% 44.42% 38.90% -
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 6.36% 5.48% 5.39% 5.49% 5.63% 5.92% 5.71% -
ROE 11.51% 11.01% 10.43% 10.74% 9.16% 10.72% 10.07% -
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 83.48 80.71 78.72 77.70 75.96 74.99 74.31 8.04%
EPS 4.95 4.18 4.07 4.08 4.12 4.29 4.03 14.64%
DPS 2.00 2.00 2.00 2.00 2.00 1.90 1.57 17.46%
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 78.78 76.99 75.10 74.08 73.08 72.43 72.04 6.12%
EPS 4.67 3.99 3.88 3.89 3.96 4.14 3.90 12.72%
DPS 1.90 1.91 1.92 1.93 1.93 1.84 1.52 15.99%
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 1.13 1.10 1.19 1.26 1.37 1.44 1.37 -12.01%
P/EPS 19.10 21.15 23.00 24.02 25.24 25.19 25.33 -17.11%
EY 5.24 4.73 4.35 4.16 3.96 3.97 3.95 20.66%
DY 2.12 2.26 2.14 2.04 1.92 1.76 1.54 23.67%
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 0.95 0.905 0.91 0.93 1.08 1.07 1.14 -
P/RPS 1.14 1.12 1.16 1.20 1.42 1.43 1.53 -17.76%
P/EPS 19.20 21.63 22.38 22.80 26.21 24.96 28.31 -22.75%
EY 5.21 4.62 4.47 4.39 3.82 4.01 3.53 29.53%
DY 2.11 2.21 2.20 2.15 1.85 1.78 1.37 33.25%
P/NAPS 2.21 2.38 2.33 2.45 2.40 2.68 2.85 -15.55%

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