[KPJ] YoY TTM Result on 30-Sep-2020 [#3]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -6.85%
YoY- -6.38%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 3,334,822 2,856,866 2,524,565 3,305,494 3,485,221 3,278,500 3,135,122 1.03%
PBT 369,764 213,897 98,389 208,522 286,212 262,346 212,984 9.62%
Tax -91,274 -73,507 -32,702 -30,690 -95,267 -68,192 -54,881 8.84%
NP 278,490 140,390 65,687 177,832 190,945 194,154 158,103 9.89%
-
NP to SH 261,241 122,028 57,858 169,159 180,691 187,437 153,182 9.30%
-
Tax Rate 24.68% 34.37% 33.24% 14.72% 33.29% 25.99% 25.77% -
Total Cost 3,056,332 2,716,476 2,458,878 3,127,662 3,294,276 3,084,346 2,977,019 0.43%
-
Net Worth 2,267,727 2,127,287 2,015,442 1,882,887 1,640,999 1,748,718 752,075 20.18%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 132,814 56,289 27,837 55,590 86,538 83,257 83,457 8.04%
Div Payout % 50.84% 46.13% 48.11% 32.86% 47.89% 44.42% 54.48% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,267,727 2,127,287 2,015,442 1,882,887 1,640,999 1,748,718 752,075 20.18%
NOSH 4,526,608 4,505,527 4,461,348 4,441,916 4,438,848 4,301,150 4,280,627 0.93%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 8.35% 4.91% 2.60% 5.38% 5.48% 5.92% 5.04% -
ROE 11.52% 5.74% 2.87% 8.98% 11.01% 10.72% 20.37% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 76.47 65.81 58.87 77.24 80.71 74.99 162.58 -11.80%
EPS 5.99 2.81 1.35 3.95 4.18 4.29 7.94 -4.58%
DPS 3.05 1.30 0.65 1.30 2.00 1.90 4.33 -5.67%
NAPS 0.52 0.49 0.47 0.44 0.38 0.40 0.39 4.90%
Adjusted Per Share Value based on latest NOSH - 4,441,916
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 73.67 63.11 55.77 73.02 76.99 72.43 69.26 1.03%
EPS 5.77 2.70 1.28 3.74 3.99 4.14 3.38 9.31%
DPS 2.93 1.24 0.61 1.23 1.91 1.84 1.84 8.05%
NAPS 0.501 0.47 0.4452 0.416 0.3625 0.3863 0.1661 20.19%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.14 0.79 1.16 0.85 0.885 1.08 1.04 -
P/RPS 1.49 1.20 1.97 1.10 1.10 1.44 0.64 15.11%
P/EPS 19.03 28.11 85.97 21.50 21.15 25.19 13.09 6.43%
EY 5.25 3.56 1.16 4.65 4.73 3.97 7.64 -6.05%
DY 2.68 1.65 0.56 1.53 2.26 1.76 4.16 -7.06%
P/NAPS 2.19 1.61 2.47 1.93 2.33 2.70 2.67 -3.24%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 23/11/22 26/11/21 30/11/20 28/11/19 29/11/18 23/11/17 -
Price 1.30 0.86 1.05 0.955 0.905 1.07 1.02 -
P/RPS 1.70 1.31 1.78 1.24 1.12 1.43 0.63 17.98%
P/EPS 21.70 30.60 77.82 24.16 21.63 24.96 12.84 9.13%
EY 4.61 3.27 1.28 4.14 4.62 4.01 7.79 -8.36%
DY 2.35 1.51 0.62 1.36 2.21 1.78 4.24 -9.36%
P/NAPS 2.50 1.76 2.23 2.17 2.38 2.68 2.62 -0.77%

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