[KPJ] YoY Quarter Result on 30-Sep-2018 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -2.45%
YoY- 35.17%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 698,958 850,708 906,436 820,560 803,203 767,039 721,839 -0.53%
PBT 43,425 56,133 71,880 62,938 49,631 48,513 55,462 -3.99%
Tax -25,497 -20,556 -23,162 -21,851 -16,542 -14,234 -15,001 9.23%
NP 17,928 35,577 48,718 41,087 33,089 34,279 40,461 -12.67%
-
NP to SH 12,639 33,968 46,413 41,301 30,555 32,497 38,157 -16.80%
-
Tax Rate 58.72% 36.62% 32.22% 34.72% 33.33% 29.34% 27.05% -
Total Cost 681,030 815,131 857,718 779,473 770,114 732,760 681,378 -0.00%
-
Net Worth 2,015,442 1,882,887 1,640,999 1,748,718 752,075 1,072,508 1,420,518 5.99%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 10,720 - 21,592 21,858 7,327 4,075 18,145 -8.39%
Div Payout % 84.82% - 46.52% 52.93% 23.98% 12.54% 47.55% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 2,015,442 1,882,887 1,640,999 1,748,718 752,075 1,072,508 1,420,518 5.99%
NOSH 4,461,348 4,441,916 4,438,848 4,301,150 4,280,627 1,072,508 1,036,874 27.50%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 2.56% 4.18% 5.37% 5.01% 4.12% 4.47% 5.61% -
ROE 0.63% 1.80% 2.83% 2.36% 4.06% 3.03% 2.69% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 16.30 19.88 20.99 18.77 41.65 71.52 69.62 -21.47%
EPS 0.29 0.79 1.10 0.96 1.58 1.71 3.68 -34.49%
DPS 0.25 0.00 0.50 0.50 0.38 0.38 1.75 -27.67%
NAPS 0.47 0.44 0.38 0.40 0.39 1.00 1.37 -16.31%
Adjusted Per Share Value based on latest NOSH - 4,301,150
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 15.44 18.79 20.02 18.13 17.74 16.95 15.95 -0.53%
EPS 0.28 0.75 1.03 0.91 0.68 0.72 0.84 -16.71%
DPS 0.24 0.00 0.48 0.48 0.16 0.09 0.40 -8.15%
NAPS 0.4452 0.416 0.3625 0.3863 0.1661 0.2369 0.3138 5.99%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.16 0.85 0.885 1.08 1.04 4.23 4.20 -
P/RPS 7.12 4.28 4.22 5.75 2.50 5.91 6.03 2.80%
P/EPS 393.57 107.08 82.34 114.32 65.64 139.60 114.13 22.89%
EY 0.25 0.93 1.21 0.87 1.52 0.72 0.88 -18.90%
DY 0.22 0.00 0.56 0.46 0.37 0.09 0.42 -10.20%
P/NAPS 2.47 1.93 2.33 2.70 2.67 4.23 3.07 -3.55%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 30/11/20 28/11/19 29/11/18 23/11/17 30/11/16 26/11/15 -
Price 1.05 0.955 0.905 1.08 1.02 4.20 4.24 -
P/RPS 6.44 4.80 4.31 5.75 2.45 5.87 6.09 0.93%
P/EPS 356.25 120.31 84.20 114.32 64.37 138.61 115.22 20.67%
EY 0.28 0.83 1.19 0.87 1.55 0.72 0.87 -17.20%
DY 0.24 0.00 0.55 0.46 0.37 0.09 0.41 -8.53%
P/NAPS 2.23 2.17 2.38 2.70 2.62 4.20 3.09 -5.28%

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