[KPJ] YoY Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -69.83%
YoY- 133.88%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 908,015 828,981 651,015 605,944 884,159 868,129 822,883 1.65%
PBT 134,773 77,634 38,142 20,156 55,087 66,403 60,886 14.14%
Tax -39,014 -21,164 -11,767 -4,918 -14,553 -23,079 -15,400 16.74%
NP 95,759 56,470 26,375 15,238 40,534 43,324 45,486 13.19%
-
NP to SH 71,397 51,895 22,189 12,976 38,533 39,126 42,482 9.02%
-
Tax Rate 28.95% 27.26% 30.85% 24.40% 26.42% 34.76% 25.29% -
Total Cost 812,256 772,511 624,640 590,706 843,625 824,805 777,397 0.73%
-
Net Worth 2,313,079 2,180,507 2,083,726 1,968,948 1,840,090 1,640,098 1,755,256 4.70%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 43,643 26,166 8,682 - 21,396 21,580 21,940 12.13%
Div Payout % 61.13% 50.42% 39.13% - 55.53% 55.16% 51.65% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,313,079 2,180,507 2,083,726 1,968,948 1,840,090 1,640,098 1,755,256 4.70%
NOSH 4,526,608 4,526,608 4,505,041 4,442,770 4,441,900 4,434,865 4,281,834 0.92%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 10.55% 6.81% 4.05% 2.51% 4.58% 4.99% 5.53% -
ROE 3.09% 2.38% 1.06% 0.66% 2.09% 2.39% 2.42% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 20.81 19.01 15.00 14.16 20.66 20.11 18.75 1.75%
EPS 1.64 1.19 0.51 0.30 0.90 0.93 0.96 9.32%
DPS 1.00 0.60 0.20 0.00 0.50 0.50 0.50 12.23%
NAPS 0.53 0.50 0.48 0.46 0.43 0.38 0.40 4.79%
Adjusted Per Share Value based on latest NOSH - 4,526,608
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 20.79 18.98 14.91 13.88 20.25 19.88 18.84 1.65%
EPS 1.63 1.19 0.51 0.30 0.88 0.90 0.97 9.02%
DPS 1.00 0.60 0.20 0.00 0.49 0.49 0.50 12.23%
NAPS 0.5297 0.4993 0.4772 0.4509 0.4214 0.3756 0.402 4.70%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.92 1.13 1.01 1.03 0.93 0.98 0.89 -
P/RPS 9.23 5.94 6.73 7.28 4.50 4.87 4.75 11.69%
P/EPS 117.36 94.96 197.60 339.76 103.28 108.11 91.93 4.15%
EY 0.85 1.05 0.51 0.29 0.97 0.93 1.09 -4.05%
DY 0.52 0.53 0.20 0.00 0.54 0.51 0.56 -1.22%
P/NAPS 3.62 2.26 2.10 2.24 2.16 2.58 2.23 8.40%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 27/05/24 30/05/23 26/05/22 25/05/21 10/06/20 31/05/19 30/05/18 -
Price 2.00 1.12 0.915 1.00 0.895 0.935 0.94 -
P/RPS 9.61 5.89 6.10 7.06 4.33 4.65 5.01 11.45%
P/EPS 122.25 94.12 179.01 329.86 99.39 103.14 97.10 3.90%
EY 0.82 1.06 0.56 0.30 1.01 0.97 1.03 -3.72%
DY 0.50 0.54 0.22 0.00 0.56 0.53 0.53 -0.96%
P/NAPS 3.77 2.24 1.91 2.17 2.08 2.46 2.35 8.18%

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