[KPJ] YoY Cumulative 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- -78.2%
YoY- -7.9%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 651,015 605,944 884,159 868,129 822,883 793,909 743,946 -2.19%
PBT 38,142 20,156 55,087 66,403 60,886 54,229 51,021 -4.73%
Tax -11,767 -4,918 -14,553 -23,079 -15,400 -14,173 -14,398 -3.30%
NP 26,375 15,238 40,534 43,324 45,486 40,056 36,623 -5.32%
-
NP to SH 22,189 12,976 38,533 39,126 42,482 38,272 34,173 -6.94%
-
Tax Rate 30.85% 24.40% 26.42% 34.76% 25.29% 26.14% 28.22% -
Total Cost 624,640 590,706 843,625 824,805 777,397 753,853 707,323 -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 8,682 - 21,396 21,580 21,940 23,988 18,400 -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 1.06% 0.66% 2.09% 2.39% 2.42% 2.29% 2.29% -
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 15.00 14.16 20.66 20.11 18.75 72.81 70.75 -22.77%
EPS 0.51 0.30 0.90 0.93 0.96 3.51 3.25 -26.54%
DPS 0.20 0.00 0.50 0.50 0.50 2.20 1.75 -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 14.38 13.39 19.53 19.18 18.18 17.54 16.43 -2.19%
EPS 0.49 0.29 0.85 0.86 0.94 0.85 0.75 -6.84%
DPS 0.19 0.00 0.47 0.48 0.48 0.53 0.41 -12.02%
NAPS 0.4603 0.435 0.4065 0.3623 0.3878 0.3685 0.3298 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 6.73 7.28 4.50 4.87 4.75 5.67 6.04 1.81%
P/EPS 197.60 339.76 103.28 108.11 91.93 115.38 131.38 7.03%
EY 0.51 0.29 0.97 0.93 1.09 0.87 0.76 -6.42%
DY 0.20 0.00 0.54 0.51 0.56 0.14 0.41 -11.27%
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 6.10 7.06 4.33 4.65 5.01 5.83 5.98 0.33%
P/EPS 179.01 329.86 99.39 103.14 97.10 118.80 130.15 5.45%
EY 0.56 0.30 1.01 0.97 1.03 0.84 0.77 -5.16%
DY 0.22 0.00 0.56 0.53 0.53 0.13 0.41 -9.85%
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