[KPJ] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
10-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -27.08%
YoY- -1.52%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 3,315,924 2,604,060 2,423,776 3,536,636 3,472,516 3,291,532 3,175,636 0.72%
PBT 310,536 152,568 80,624 220,348 265,612 243,544 216,916 6.15%
Tax -84,656 -47,068 -19,672 -58,212 -92,316 -61,600 -56,692 6.90%
NP 225,880 105,500 60,952 162,136 173,296 181,944 160,224 5.88%
-
NP to SH 207,580 88,756 51,904 154,132 156,504 169,928 153,088 5.20%
-
Tax Rate 27.26% 30.85% 24.40% 26.42% 34.76% 25.29% 26.14% -
Total Cost 3,090,044 2,498,560 2,362,824 3,374,500 3,299,220 3,109,588 3,015,412 0.40%
-
Net Worth 2,180,507 2,083,726 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 4.56%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 104,664 34,728 - 85,585 86,321 87,762 95,952 1.45%
Div Payout % 50.42% 39.13% - 55.53% 55.16% 51.65% 62.68% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,180,507 2,083,726 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 4.56%
NOSH 4,526,608 4,505,041 4,442,770 4,441,900 4,434,865 4,281,834 1,090,370 26.76%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.81% 4.05% 2.51% 4.58% 4.99% 5.53% 5.05% -
ROE 9.52% 4.26% 2.64% 8.38% 9.54% 9.68% 9.18% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 76.04 59.99 56.63 82.65 80.46 75.01 291.24 -20.04%
EPS 4.76 2.04 1.20 3.60 3.72 3.84 14.04 -16.48%
DPS 2.40 0.80 0.00 2.00 2.00 2.00 8.80 -19.46%
NAPS 0.50 0.48 0.46 0.43 0.38 0.40 1.53 -16.99%
Adjusted Per Share Value based on latest NOSH - 4,441,900
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 73.25 57.53 53.55 78.13 76.71 72.72 70.15 0.72%
EPS 4.59 1.96 1.15 3.41 3.46 3.75 3.38 5.22%
DPS 2.31 0.77 0.00 1.89 1.91 1.94 2.12 1.44%
NAPS 0.4817 0.4603 0.435 0.4065 0.3623 0.3878 0.3685 4.56%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 1.13 1.01 1.03 0.93 0.98 0.89 4.05 -
P/RPS 1.49 1.68 1.82 1.13 1.22 1.19 1.42 0.80%
P/EPS 23.74 49.40 84.94 25.82 27.03 22.98 28.85 -3.19%
EY 4.21 2.02 1.18 3.87 3.70 4.35 3.47 3.27%
DY 2.12 0.79 0.00 2.15 2.04 2.25 0.54 25.58%
P/NAPS 2.26 2.10 2.24 2.16 2.58 2.23 4.05 -9.26%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 26/05/22 25/05/21 10/06/20 31/05/19 30/05/18 26/05/17 -
Price 1.12 0.915 1.00 0.895 0.935 0.94 4.17 -
P/RPS 1.47 1.53 1.77 1.08 1.16 1.25 1.46 0.11%
P/EPS 23.53 44.75 82.47 24.85 25.79 24.27 29.70 -3.80%
EY 4.25 2.23 1.21 4.02 3.88 4.12 3.37 3.94%
DY 2.14 0.87 0.00 2.23 2.14 2.13 0.53 26.17%
P/NAPS 2.24 1.91 2.17 2.08 2.46 2.35 4.17 -9.83%

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