[KPJ] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -74.34%
YoY- 11.0%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 605,944 884,159 868,129 822,883 793,909 743,946 709,887 -2.60%
PBT 20,156 55,087 66,403 60,886 54,229 51,021 50,046 -14.05%
Tax -4,918 -14,553 -23,079 -15,400 -14,173 -14,398 -13,666 -15.64%
NP 15,238 40,534 43,324 45,486 40,056 36,623 36,380 -13.48%
-
NP to SH 12,976 38,533 39,126 42,482 38,272 34,173 33,894 -14.77%
-
Tax Rate 24.40% 26.42% 34.76% 25.29% 26.14% 28.22% 27.31% -
Total Cost 590,706 843,625 824,805 777,397 753,853 707,323 673,507 -2.16%
-
Net Worth 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 6.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 21,396 21,580 21,940 23,988 18,400 27,712 -
Div Payout % - 55.53% 55.16% 51.65% 62.68% 53.85% 81.76% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 6.43%
NOSH 4,442,770 4,441,900 4,434,865 4,281,834 1,090,370 1,051,476 1,065,849 26.83%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 2.51% 4.58% 4.99% 5.53% 5.05% 4.92% 5.12% -
ROE 0.66% 2.09% 2.39% 2.42% 2.29% 2.29% 2.50% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 14.16 20.66 20.11 18.75 72.81 70.75 66.60 -22.72%
EPS 0.30 0.90 0.93 0.96 3.51 3.25 3.23 -32.68%
DPS 0.00 0.50 0.50 0.50 2.20 1.75 2.60 -
NAPS 0.46 0.43 0.38 0.40 1.53 1.42 1.27 -15.55%
Adjusted Per Share Value based on latest NOSH - 4,281,834
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 13.88 20.25 19.88 18.84 18.18 17.04 16.26 -2.60%
EPS 0.30 0.88 0.90 0.97 0.88 0.78 0.78 -14.70%
DPS 0.00 0.49 0.49 0.50 0.55 0.42 0.63 -
NAPS 0.4509 0.4214 0.3756 0.402 0.382 0.3419 0.31 6.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.03 0.93 0.98 0.89 4.05 4.27 4.26 -
P/RPS 7.28 4.50 4.87 4.75 5.67 6.04 6.40 2.16%
P/EPS 339.76 103.28 108.11 91.93 115.38 131.38 133.96 16.76%
EY 0.29 0.97 0.93 1.09 0.87 0.76 0.75 -14.63%
DY 0.00 0.54 0.51 0.56 0.14 0.41 0.61 -
P/NAPS 2.24 2.16 2.58 2.23 4.05 3.01 3.35 -6.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 10/06/20 31/05/19 30/05/18 26/05/17 19/05/16 28/05/15 -
Price 1.00 0.895 0.935 0.94 4.17 4.23 4.22 -
P/RPS 7.06 4.33 4.65 5.01 5.83 5.98 6.34 1.80%
P/EPS 329.86 99.39 103.14 97.10 118.80 130.15 132.70 16.37%
EY 0.30 1.01 0.97 1.03 0.84 0.77 0.75 -14.15%
DY 0.00 0.56 0.53 0.53 0.13 0.41 0.62 -
P/NAPS 2.17 2.08 2.46 2.35 4.17 2.98 3.32 -6.83%

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