[KPJ] YoY Annualized Quarter 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- -12.78%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 2,604,060 2,423,776 3,536,636 3,472,516 3,291,532 3,175,636 2,975,784 -2.19%
PBT 152,568 80,624 220,348 265,612 243,544 216,916 204,084 -4.73%
Tax -47,068 -19,672 -58,212 -92,316 -61,600 -56,692 -57,592 -3.30%
NP 105,500 60,952 162,136 173,296 181,944 160,224 146,492 -5.32%
-
NP to SH 88,756 51,904 154,132 156,504 169,928 153,088 136,692 -6.94%
-
Tax Rate 30.85% 24.40% 26.42% 34.76% 25.29% 26.14% 28.22% -
Total Cost 2,498,560 2,362,824 3,374,500 3,299,220 3,109,588 3,015,412 2,829,292 -2.04%
-
Net Worth 2,083,726 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 5.70%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 34,728 - 85,585 86,321 87,762 95,952 73,603 -11.76%
Div Payout % 39.13% - 55.53% 55.16% 51.65% 62.68% 53.85% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 2,083,726 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 5.70%
NOSH 4,505,041 4,442,770 4,441,900 4,434,865 4,281,834 1,090,370 1,051,476 27.42%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 4.05% 2.51% 4.58% 4.99% 5.53% 5.05% 4.92% -
ROE 4.26% 2.64% 8.38% 9.54% 9.68% 9.18% 9.15% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 59.99 56.63 82.65 80.46 75.01 291.24 283.01 -22.77%
EPS 2.04 1.20 3.60 3.72 3.84 14.04 13.00 -26.54%
DPS 0.80 0.00 2.00 2.00 2.00 8.80 7.00 -30.32%
NAPS 0.48 0.46 0.43 0.38 0.40 1.53 1.42 -16.53%
Adjusted Per Share Value based on latest NOSH - 4,434,865
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 59.63 55.50 80.99 79.52 75.38 72.72 68.15 -2.20%
EPS 2.03 1.19 3.53 3.58 3.89 3.51 3.13 -6.95%
DPS 0.80 0.00 1.96 1.98 2.01 2.20 1.69 -11.71%
NAPS 0.4772 0.4509 0.4214 0.3756 0.402 0.382 0.3419 5.71%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.01 1.03 0.93 0.98 0.89 4.05 4.27 -
P/RPS 1.68 1.82 1.13 1.22 1.19 1.42 1.51 1.79%
P/EPS 49.40 84.94 25.82 27.03 22.98 28.85 32.85 7.03%
EY 2.02 1.18 3.87 3.70 4.35 3.47 3.04 -6.58%
DY 0.79 0.00 2.15 2.04 2.25 0.54 1.64 -11.45%
P/NAPS 2.10 2.24 2.16 2.58 2.23 4.05 3.01 -5.82%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 25/05/21 10/06/20 31/05/19 30/05/18 26/05/17 19/05/16 -
Price 0.915 1.00 0.895 0.935 0.94 4.17 4.23 -
P/RPS 1.53 1.77 1.08 1.16 1.25 1.46 1.49 0.44%
P/EPS 44.75 82.47 24.85 25.79 24.27 29.70 32.54 5.45%
EY 2.23 1.21 4.02 3.88 4.12 3.37 3.07 -5.18%
DY 0.87 0.00 2.23 2.14 2.13 0.53 1.65 -10.11%
P/NAPS 1.91 2.17 2.08 2.46 2.35 4.17 2.98 -7.14%

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