[KPJ] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- -33.58%
YoY- -36.77%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 3,256,986 2,717,174 2,477,546 3,021,566 3,430,880 3,248,424 3,173,868 0.43%
PBT 292,324 167,828 68,684 148,110 266,128 244,610 200,344 6.49%
Tax -82,446 -55,224 -20,702 -45,176 -91,746 -64,486 -57,328 6.24%
NP 209,878 112,604 47,982 102,934 174,382 180,124 143,016 6.59%
-
NP to SH 197,684 98,576 39,868 102,380 161,910 169,638 140,872 5.80%
-
Tax Rate 28.20% 32.91% 30.14% 30.50% 34.47% 26.36% 28.61% -
Total Cost 3,047,108 2,604,570 2,429,564 2,918,632 3,256,498 3,068,300 3,030,852 0.08%
-
Net Worth 2,224,117 2,083,870 2,013,370 1,840,094 1,684,083 1,755,345 1,681,727 4.76%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 109,025 39,072 - 68,468 86,363 87,767 87,362 3.75%
Div Payout % 55.15% 39.64% - 66.88% 53.34% 51.74% 62.02% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,224,117 2,083,870 2,013,370 1,840,094 1,684,083 1,755,345 1,681,727 4.76%
NOSH 4,526,608 4,505,510 4,447,769 4,441,916 4,438,206 4,283,159 1,092,031 26.72%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.44% 4.14% 1.94% 3.41% 5.08% 5.54% 4.51% -
ROE 8.89% 4.73% 1.98% 5.56% 9.61% 9.66% 8.38% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 74.68 62.59 57.84 70.61 79.45 74.02 290.64 -20.25%
EPS 4.54 2.28 0.94 2.40 3.86 3.86 12.90 -15.96%
DPS 2.50 0.90 0.00 1.60 2.00 2.00 8.00 -17.61%
NAPS 0.51 0.48 0.47 0.43 0.39 0.40 1.54 -16.81%
Adjusted Per Share Value based on latest NOSH - 4,441,916
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 71.95 60.03 54.73 66.75 75.79 71.76 70.12 0.43%
EPS 4.37 2.18 0.88 2.26 3.58 3.75 3.11 5.83%
DPS 2.41 0.86 0.00 1.51 1.91 1.94 1.93 3.76%
NAPS 0.4913 0.4604 0.4448 0.4065 0.372 0.3878 0.3715 4.76%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 1.12 0.835 1.01 0.84 0.935 1.02 4.22 -
P/RPS 1.50 1.33 1.75 1.19 1.18 1.38 1.45 0.56%
P/EPS 24.71 36.77 108.52 35.11 24.94 26.39 32.71 -4.56%
EY 4.05 2.72 0.92 2.85 4.01 3.79 3.06 4.78%
DY 2.23 1.08 0.00 1.90 2.14 1.96 1.90 2.70%
P/NAPS 2.20 1.74 2.15 1.95 2.40 2.55 2.74 -3.59%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 29/08/23 29/08/22 24/08/21 28/08/20 30/08/19 16/08/18 24/08/17 -
Price 1.17 0.88 1.06 0.83 0.91 1.14 4.20 -
P/RPS 1.57 1.41 1.83 1.18 1.15 1.54 1.45 1.33%
P/EPS 25.81 38.76 113.90 34.69 24.27 29.49 32.56 -3.79%
EY 3.87 2.58 0.88 2.88 4.12 3.39 3.07 3.93%
DY 2.14 1.02 0.00 1.93 2.20 1.75 1.90 2.00%
P/NAPS 2.29 1.83 2.26 1.93 2.33 2.85 2.73 -2.88%

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