[KPJ] YoY Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -0.87%
YoY- 24.88%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,583,641 3,148,654 3,495,834 3,259,696 3,186,849 3,034,812 2,861,330 -1.68%
PBT 103,689 173,584 271,306 246,990 196,789 193,173 215,349 -11.45%
Tax -47,797 -57,525 -90,094 -72,125 -57,326 -56,681 -61,296 -4.05%
NP 55,892 116,058 181,212 174,865 139,462 136,492 154,053 -15.53%
-
NP to SH 43,430 113,544 169,824 168,160 134,654 129,338 144,060 -18.09%
-
Tax Rate 46.10% 33.14% 33.21% 29.20% 29.13% 29.34% 28.46% -
Total Cost 2,527,749 3,032,596 3,314,622 3,084,830 3,047,386 2,898,320 2,707,277 -1.13%
-
Net Worth 2,015,442 1,882,887 1,640,999 1,748,718 752,075 1,067,150 1,416,475 6.04%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 14,293 45,645 86,368 87,435 35,482 18,070 84,092 -25.55%
Div Payout % 32.91% 40.20% 50.86% 52.00% 26.35% 13.97% 58.37% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,015,442 1,882,887 1,640,999 1,748,718 752,075 1,067,150 1,416,475 6.04%
NOSH 4,461,348 4,441,916 4,438,848 4,301,150 4,280,627 1,067,150 1,033,923 27.56%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.16% 3.69% 5.18% 5.36% 4.38% 4.50% 5.38% -
ROE 2.15% 6.03% 10.35% 9.62% 17.90% 12.12% 10.17% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 60.25 73.58 80.95 74.56 165.26 284.38 276.74 -22.42%
EPS 1.01 2.65 4.04 3.85 6.99 6.83 13.93 -35.39%
DPS 0.33 1.07 2.00 2.00 1.84 1.69 8.13 -41.34%
NAPS 0.47 0.44 0.38 0.40 0.39 1.00 1.37 -16.31%
Adjusted Per Share Value based on latest NOSH - 4,301,150
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 59.17 72.10 80.05 74.65 72.98 69.50 65.52 -1.68%
EPS 0.99 2.60 3.89 3.85 3.08 2.96 3.30 -18.16%
DPS 0.33 1.05 1.98 2.00 0.81 0.41 1.93 -25.47%
NAPS 0.4615 0.4312 0.3758 0.4005 0.1722 0.2444 0.3244 6.04%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.16 0.85 0.885 1.08 1.04 4.23 4.20 -
P/RPS 1.93 1.16 1.09 1.45 0.63 1.49 1.52 4.05%
P/EPS 114.53 32.04 22.50 28.08 14.89 34.90 30.14 24.89%
EY 0.87 3.12 4.44 3.56 6.71 2.87 3.32 -19.98%
DY 0.29 1.25 2.26 1.85 1.77 0.40 1.94 -27.12%
P/NAPS 2.47 1.93 2.33 2.70 2.67 4.23 3.07 -3.55%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 30/11/20 28/11/19 29/11/18 23/11/17 30/11/16 26/11/15 -
Price 1.05 0.955 0.905 1.08 1.02 4.20 4.24 -
P/RPS 1.74 1.30 1.12 1.45 0.62 1.48 1.53 2.16%
P/EPS 103.67 35.99 23.01 28.08 14.61 34.65 30.43 22.64%
EY 0.96 2.78 4.35 3.56 6.85 2.89 3.29 -18.54%
DY 0.32 1.12 2.21 1.85 1.80 0.40 1.92 -25.79%
P/NAPS 2.23 2.17 2.38 2.70 2.62 4.20 3.09 -5.28%

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