[KPJ] YoY TTM Result on 30-Jun-2022 [#2]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

29-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Jun-2022 [#2]

Profit Trend

QoQ- 33.43%

YoY- 1.52%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	3,675,422	3,218,590	2,746,663	2,676,315	3,361,222	3,399,345	3,261,143	2.01%
YoY %	14.19%	17.18%	2.63%	-20.38%	-1.12%	4.24%	-	-
Horiz. %	112.70%	98.70%	84.22%	82.07%	103.07%	104.24%	100.00%	-
PBT	469,933	328,800	165,170	111,097	224,269	277,270	249,039	11.15%
YoY %	42.92%	99.07%	48.67%	-50.46%	-19.12%	11.34%	-	-
Horiz. %	188.70%	132.03%	66.32%	44.61%	90.05%	111.34%	100.00%	-
Tax	-126,111	-87,236	-67,208	-27,761	-33,296	-93,956	-62,883	12.28%
YoY %	-44.56%	-29.80%	-142.10%	16.62%	64.56%	-49.41%	-	-
Horiz. %	200.55%	138.73%	106.88%	44.15%	52.95%	149.41%	100.00%	-
NP	343,822	241,564	97,962	83,336	190,973	183,314	186,156	10.75%
YoY %	42.33%	146.59%	17.55%	-56.36%	4.18%	-1.53%	-	-
Horiz. %	184.70%	129.76%	52.62%	44.77%	102.59%	98.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	310,975	225,210	80,387	79,187	181,604	175,579	176,691	9.87%
YoY %	38.08%	180.16%	1.52%	-56.40%	3.43%	-0.63%	-	-
Horiz. %	176.00%	127.46%	45.50%	44.82%	102.78%	99.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	26.84%	26.53%	40.69%	24.99%	14.85%	33.89%	25.25%	-
YoY %	1.17%	-34.80%	62.83%	68.28%	-56.18%	34.22%	-	-
Horiz. %	106.30%	105.07%	161.15%	98.97%	58.81%	134.22%	100.00%	-
Total Cost	3,331,600	2,977,026	2,648,701	2,592,979	3,170,249	3,216,031	3,074,987	1.34%
YoY %	11.91%	12.40%	2.15%	-18.21%	-1.42%	4.59%	-	-
Horiz. %	108.35%	96.81%	86.14%	84.32%	103.10%	104.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,444,008	2,224,117	2,083,870	2,013,370	1,840,094	1,684,083	1,755,345	5.66%
YoY %	9.89%	6.73%	3.50%	9.42%	9.26%	-4.06%	-	-
Horiz. %	139.23%	126.71%	118.72%	114.70%	104.83%	95.94%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	178,867	121,804	43,132	17,117	77,183	86,805	68,726	17.26%
YoY %	46.85%	182.40%	151.98%	-77.82%	-11.08%	26.31%	-	-
Horiz. %	260.26%	177.23%	62.76%	24.91%	112.31%	126.31%	100.00%	-
Div Payout %	57.52%	54.08%	53.66%	21.62%	42.50%	49.44%	38.90%	-
YoY %	6.36%	0.78%	148.20%	-49.13%	-14.04%	27.10%	-	-
Horiz. %	147.87%	139.02%	137.94%	55.58%	109.25%	127.10%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	2,444,008	2,224,117	2,083,870	2,013,370	1,840,094	1,684,083	1,755,345	5.66%
YoY %	9.89%	6.73%	3.50%	9.42%	9.26%	-4.06%	-	-
Horiz. %	139.23%	126.71%	118.72%	114.70%	104.83%	95.94%	100.00%	-
NOSH	4,526,608	4,526,608	4,505,510	4,447,769	4,441,916	4,438,206	4,283,159	0.92%
YoY %	0.00%	0.47%	1.30%	0.13%	0.08%	3.62%	-	-
Horiz. %	105.68%	105.68%	105.19%	103.84%	103.71%	103.62%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	9.35%	7.51%	3.57%	3.11%	5.68%	5.39%	5.71%	-
YoY %	24.50%	110.36%	14.79%	-45.25%	5.38%	-5.60%	-	-
Horiz. %	163.75%	131.52%	62.52%	54.47%	99.47%	94.40%	100.00%	-
ROE	12.72%	10.13%	3.86%	3.93%	9.87%	10.43%	10.07%	-
YoY %	25.57%	162.44%	-1.78%	-60.18%	-5.37%	3.57%	-	-
Horiz. %	126.32%	100.60%	38.33%	39.03%	98.01%	103.57%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	84.22	73.80	63.27	62.48	78.55	78.72	74.31	2.10%
YoY %	14.12%	16.64%	1.26%	-20.46%	-0.22%	5.93%	-	-
Horiz. %	113.34%	99.31%	85.14%	84.08%	105.71%	105.93%	100.00%	-
EPS	7.13	5.16	1.85	1.85	4.24	4.07	4.03	9.96%
YoY %	38.18%	178.92%	0.00%	-56.37%	4.18%	0.99%	-	-
Horiz. %	176.92%	128.04%	45.91%	45.91%	105.21%	100.99%	100.00%	-
DPS	4.10	2.80	1.00	0.40	1.80	2.00	1.57	17.33%
YoY %	46.43%	180.00%	150.00%	-77.78%	-10.00%	27.39%	-	-
Horiz. %	261.15%	178.34%	63.69%	25.48%	114.65%	127.39%	100.00%	-
NAPS	0.56	0.51	0.48	0.47	0.43	0.39	0.40	5.76%
YoY %	9.80%	6.25%	2.13%	9.30%	10.26%	-2.50%	-	-
Horiz. %	140.00%	127.50%	120.00%	117.50%	107.50%	97.50%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 4,505,510
RPS	84.17	73.71	62.90	61.29	76.97	77.85	74.68	2.01%
YoY %	14.19%	17.19%	2.63%	-20.37%	-1.13%	4.24%	-	-
Horiz. %	112.71%	98.70%	84.23%	82.07%	103.07%	104.24%	100.00%	-
EPS	7.12	5.16	1.84	1.81	4.16	4.02	4.05	9.85%
YoY %	37.98%	180.43%	1.66%	-56.49%	3.48%	-0.74%	-	-
Horiz. %	175.80%	127.41%	45.43%	44.69%	102.72%	99.26%	100.00%	-
DPS	4.10	2.79	0.99	0.39	1.77	1.99	1.57	17.33%
YoY %	46.95%	181.82%	153.85%	-77.97%	-11.06%	26.75%	-	-
Horiz. %	261.15%	177.71%	63.06%	24.84%	112.74%	126.75%	100.00%	-
NAPS	0.5597	0.5093	0.4772	0.4611	0.4214	0.3857	0.402	5.66%
YoY %	9.90%	6.73%	3.49%	9.42%	9.26%	-4.05%	-	-
Horiz. %	139.23%	126.69%	118.71%	114.70%	104.83%	95.95%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	1.93	1.12	0.835	1.01	0.84	0.935	1.02	-
P/RPS	2.29	1.52	1.32	1.62	1.07	1.19	1.37	8.93%
YoY %	50.66%	15.15%	-18.52%	51.40%	-10.08%	-13.14%	-	-
Horiz. %	167.15%	110.95%	96.35%	118.25%	78.10%	86.86%	100.00%	-
P/EPS	27.09	21.69	45.10	54.64	19.79	23.00	25.33	1.12%
YoY %	24.90%	-51.91%	-17.46%	176.10%	-13.96%	-9.20%	-	-
Horiz. %	106.95%	85.63%	178.05%	215.71%	78.13%	90.80%	100.00%	-
EY	3.69	4.61	2.22	1.83	5.05	4.35	3.95	-1.12%
YoY %	-19.96%	107.66%	21.31%	-63.76%	16.09%	10.13%	-	-
Horiz. %	93.42%	116.71%	56.20%	46.33%	127.85%	110.13%	100.00%	-
DY	2.12	2.50	1.20	0.40	2.14	2.14	1.54	5.46%
YoY %	-15.20%	108.33%	200.00%	-81.31%	0.00%	38.96%	-	-
Horiz. %	137.66%	162.34%	77.92%	25.97%	138.96%	138.96%	100.00%	-
P/NAPS	3.45	2.20	1.74	2.15	1.95	2.40	2.55	5.16%
YoY %	56.82%	26.44%	-19.07%	10.26%	-18.75%	-5.88%	-	-
Horiz. %	135.29%	86.27%	68.24%	84.31%	76.47%	94.12%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/24	29/08/23	29/08/22	24/08/21	28/08/20	30/08/19	16/08/18	-
Price	1.85	1.17	0.88	1.06	0.825	0.91	1.14	-
P/RPS	2.20	1.59	1.39	1.70	1.05	1.16	1.53	6.23%
YoY %	38.36%	14.39%	-18.24%	61.90%	-9.48%	-24.18%	-	-
Horiz. %	143.79%	103.92%	90.85%	111.11%	68.63%	75.82%	100.00%	-
P/EPS	25.96	22.66	47.53	57.34	19.44	22.38	28.31	-1.43%
YoY %	14.56%	-52.32%	-17.11%	194.96%	-13.14%	-20.95%	-	-
Horiz. %	91.70%	80.04%	167.89%	202.54%	68.67%	79.05%	100.00%	-
EY	3.85	4.41	2.10	1.74	5.14	4.47	3.53	1.45%
YoY %	-12.70%	110.00%	20.69%	-66.15%	14.99%	26.63%	-	-
Horiz. %	109.07%	124.93%	59.49%	49.29%	145.61%	126.63%	100.00%	-
DY	2.22	2.39	1.14	0.38	2.18	2.20	1.37	8.36%
YoY %	-7.11%	109.65%	200.00%	-82.57%	-0.91%	60.58%	-	-
Horiz. %	162.04%	174.45%	83.21%	27.74%	159.12%	160.58%	100.00%	-
P/NAPS	3.30	2.29	1.83	2.26	1.92	2.33	2.85	2.47%
YoY %	44.10%	25.14%	-19.03%	17.71%	-17.60%	-18.25%	-	-
Horiz. %	115.79%	80.35%	64.21%	79.30%	67.37%	81.75%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos