[KPJ] YoY TTM Result on 30-Sep-2022 [#3]

Stock

[KPJ] KPJ HEALTHCARE BHD

Announcement Date

23-Nov-2022

Admission Sponsor

Sponsor

Financial Year

31-Dec-2022

Quarter

30-Sep-2022 [#3]

Profit Trend

QoQ- 51.8%

YoY- 110.91%

Quarter Report

KPJ's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
TTM Result
Revenue	3,334,822	2,856,866	2,524,565	3,305,494	3,485,221	3,278,500	3,135,122	1.03%
YoY %	16.73%	13.16%	-23.63%	-5.16%	6.31%	4.57%	-	-
Horiz. %	106.37%	91.12%	80.53%	105.43%	111.17%	104.57%	100.00%	-
PBT	369,764	213,897	98,389	208,522	286,212	262,346	212,984	9.62%
YoY %	72.87%	117.40%	-52.82%	-27.14%	9.10%	23.18%	-	-
Horiz. %	173.61%	100.43%	46.20%	97.91%	134.38%	123.18%	100.00%	-
Tax	-91,274	-73,507	-32,702	-30,690	-95,267	-68,192	-54,881	8.84%
YoY %	-24.17%	-124.78%	-6.56%	67.79%	-39.70%	-24.25%	-	-
Horiz. %	166.31%	133.94%	59.59%	55.92%	173.59%	124.25%	100.00%	-
NP	278,490	140,390	65,687	177,832	190,945	194,154	158,103	9.89%
YoY %	98.37%	113.73%	-63.06%	-6.87%	-1.65%	22.80%	-	-
Horiz. %	176.14%	88.80%	41.55%	112.48%	120.77%	122.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	261,241	122,028	57,858	169,159	180,691	187,437	153,182	9.30%
YoY %	114.08%	110.91%	-65.80%	-6.38%	-3.60%	22.36%	-	-
Horiz. %	170.54%	79.66%	37.77%	110.43%	117.96%	122.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.68%	34.37%	33.24%	14.72%	33.29%	25.99%	25.77%	-
YoY %	-28.19%	3.40%	125.82%	-55.78%	28.09%	0.85%	-	-
Horiz. %	95.77%	133.37%	128.99%	57.12%	129.18%	100.85%	100.00%	-
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%
YoY %	12.51%	10.48%	-21.38%	-5.06%	6.81%	3.61%	-	-
Horiz. %	102.66%	91.25%	82.60%	105.06%	110.66%	103.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,267,727	2,127,287	2,015,442	1,882,887	1,640,999	1,748,718	752,075	20.18%
YoY %	6.60%	5.55%	7.04%	14.74%	-6.16%	132.52%	-	-
Horiz. %	301.53%	282.86%	267.98%	250.36%	218.20%	232.52%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	132,814	56,289	27,837	55,590	86,538	83,257	83,457	8.04%
YoY %	135.95%	102.21%	-49.92%	-35.76%	3.94%	-0.24%	-	-
Horiz. %	159.14%	67.45%	33.35%	66.61%	103.69%	99.76%	100.00%	-
Div Payout %	50.84%	46.13%	48.11%	32.86%	47.89%	44.42%	54.48%	-
YoY %	10.21%	-4.12%	46.41%	-31.38%	7.81%	-18.47%	-	-
Horiz. %	93.32%	84.67%	88.31%	60.32%	87.90%	81.53%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	2,267,727	2,127,287	2,015,442	1,882,887	1,640,999	1,748,718	752,075	20.18%
YoY %	6.60%	5.55%	7.04%	14.74%	-6.16%	132.52%	-	-
Horiz. %	301.53%	282.86%	267.98%	250.36%	218.20%	232.52%	100.00%	-
NOSH	4,526,608	4,505,527	4,461,348	4,441,916	4,438,848	4,301,150	4,280,627	0.93%
YoY %	0.47%	0.99%	0.44%	0.07%	3.20%	0.48%	-	-
Horiz. %	105.75%	105.25%	104.22%	103.77%	103.70%	100.48%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	8.35%	4.91%	2.60%	5.38%	5.48%	5.92%	5.04%	-
YoY %	70.06%	88.85%	-51.67%	-1.82%	-7.43%	17.46%	-	-
Horiz. %	165.67%	97.42%	51.59%	106.75%	108.73%	117.46%	100.00%	-
ROE	11.52%	5.74%	2.87%	8.98%	11.01%	10.72%	20.37%	-
YoY %	100.70%	100.00%	-68.04%	-18.44%	2.71%	-47.37%	-	-
Horiz. %	56.55%	28.18%	14.09%	44.08%	54.05%	52.63%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	76.47	65.81	58.87	77.24	80.71	74.99	162.58	-11.80%
YoY %	16.20%	11.79%	-23.78%	-4.30%	7.63%	-53.88%	-	-
Horiz. %	47.04%	40.48%	36.21%	47.51%	49.64%	46.12%	100.00%	-
EPS	5.99	2.81	1.35	3.95	4.18	4.29	7.94	-4.58%
YoY %	113.17%	108.15%	-65.82%	-5.50%	-2.56%	-45.97%	-	-
Horiz. %	75.44%	35.39%	17.00%	49.75%	52.64%	54.03%	100.00%	-
DPS	3.05	1.30	0.65	1.30	2.00	1.90	4.33	-5.67%
YoY %	134.62%	100.00%	-50.00%	-35.00%	5.26%	-56.12%	-	-
Horiz. %	70.44%	30.02%	15.01%	30.02%	46.19%	43.88%	100.00%	-
NAPS	0.52	0.49	0.47	0.44	0.38	0.40	0.39	4.90%
YoY %	6.12%	4.26%	6.82%	15.79%	-5.00%	2.56%	-	-
Horiz. %	133.33%	125.64%	120.51%	112.82%	97.44%	102.56%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 4,505,527
RPS	73.67	63.11	55.77	73.02	76.99	72.43	69.26	1.03%
YoY %	16.73%	13.16%	-23.62%	-5.16%	6.30%	4.58%	-	-
Horiz. %	106.37%	91.12%	80.52%	105.43%	111.16%	104.58%	100.00%	-
EPS	5.77	2.70	1.28	3.74	3.99	4.14	3.38	9.31%
YoY %	113.70%	110.94%	-65.78%	-6.27%	-3.62%	22.49%	-	-
Horiz. %	170.71%	79.88%	37.87%	110.65%	118.05%	122.49%	100.00%	-
DPS	2.93	1.24	0.61	1.23	1.91	1.84	1.84	8.05%
YoY %	136.29%	103.28%	-50.41%	-35.60%	3.80%	0.00%	-	-
Horiz. %	159.24%	67.39%	33.15%	66.85%	103.80%	100.00%	100.00%	-
NAPS	0.501	0.47	0.4452	0.416	0.3625	0.3863	0.1661	20.19%
YoY %	6.60%	5.57%	7.02%	14.76%	-6.16%	132.57%	-	-
Horiz. %	301.63%	282.96%	268.03%	250.45%	218.24%	232.57%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	24.17%	-39.09%	79.09%	0.00%	-23.61%	125.00%	-	-
Horiz. %	232.81%	187.50%	307.81%	171.88%	171.88%	225.00%	100.00%	-
P/EPS	19.03	28.11	85.97	21.50	21.15	25.19	13.09	6.43%
YoY %	-32.30%	-67.30%	299.86%	1.65%	-16.04%	92.44%	-	-
Horiz. %	145.38%	214.74%	656.76%	164.25%	161.57%	192.44%	100.00%	-
EY	5.25	3.56	1.16	4.65	4.73	3.97	7.64	-6.05%
YoY %	47.47%	206.90%	-75.05%	-1.69%	19.14%	-48.04%	-	-
Horiz. %	68.72%	46.60%	15.18%	60.86%	61.91%	51.96%	100.00%	-
DY	2.68	1.65	0.56	1.53	2.26	1.76	4.16	-7.06%
YoY %	62.42%	194.64%	-63.40%	-32.30%	28.41%	-57.69%	-	-
Horiz. %	64.42%	39.66%	13.46%	36.78%	54.33%	42.31%	100.00%	-
P/NAPS	2.19	1.61	2.47	1.93	2.33	2.70	2.67	-3.24%
YoY %	36.02%	-34.82%	27.98%	-17.17%	-13.70%	1.12%	-	-
Horiz. %	82.02%	60.30%	92.51%	72.28%	87.27%	101.12%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	29.77%	-26.40%	43.55%	10.71%	-21.68%	126.98%	-	-
Horiz. %	269.84%	207.94%	282.54%	196.83%	177.78%	226.98%	100.00%	-
P/EPS	21.70	30.60	77.82	24.16	21.63	24.96	12.84	9.13%
YoY %	-29.08%	-60.68%	222.10%	11.70%	-13.34%	94.39%	-	-
Horiz. %	169.00%	238.32%	606.07%	188.16%	168.46%	194.39%	100.00%	-
EY	4.61	3.27	1.28	4.14	4.62	4.01	7.79	-8.36%
YoY %	40.98%	155.47%	-69.08%	-10.39%	15.21%	-48.52%	-	-
Horiz. %	59.18%	41.98%	16.43%	53.15%	59.31%	51.48%	100.00%	-
DY	2.35	1.51	0.62	1.36	2.21	1.78	4.24	-9.36%
YoY %	55.63%	143.55%	-54.41%	-38.46%	24.16%	-58.02%	-	-
Horiz. %	55.42%	35.61%	14.62%	32.08%	52.12%	41.98%	100.00%	-
P/NAPS	2.50	1.76	2.23	2.17	2.38	2.68	2.62	-0.77%
YoY %	42.05%	-21.08%	2.76%	-8.82%	-11.19%	2.29%	-	-
Horiz. %	95.42%	67.18%	85.11%	82.82%	90.84%	102.29%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 12:25:00

EMA 5

5 Mins

SELL

2024-05-14 11:35:00

EMA 5

5 Mins

BUY

2024-05-14 11:30:00

EMA 5

5 Mins

SELL

2024-05-14 11:20:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 11:20:00

TURTLE SYSTEM 55

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

378

GENTING

GENTING BHD

340

YTLPOWR

YTL POWER INTERNATIONAL BHD

337

PTRANS

PERAK TRANSIT BERHAD

330

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

323

GENM

GENTING MALAYSIA BERHAD

269

TOPGLOV

TOP GLOVE CORPORATION BHD

249

PBBANK

PUBLIC BANK BHD

238

Daily Stocks

HSI-CXG

0.21

0.00

228,562,100

MMAG-WC

0.15

-0.005

170,958,500

INIX-OR

0.02

0.00

141,839,900

FPHB

0.42

+0.18

135,708,500

HSI-HUZ

0.24

0.00

103,754,200

EDUSPEC-OR

0.005

0.00

75,002,700

MMAG

0.38

+0.005

66,106,300

E&O-LR

0.055

+0.01

56,261,700

HSI-CT2

0.095

-0.005

37,824,300

ICONIC

0.11

-0.005

37,291,500

More active Stocks

MPI

32.48

+0.40

199,400

PTT

1.94

+0.37

2,951,800

UTDPLT

25.60

+0.24

209,700

FPHB

0.42

+0.18

135,708,500

BNASTRA

1.88

+0.18

2,223,600

CRESNDO

3.61

+0.16

849,800

HSI-CV5

1.09

+0.15

11,600

YTLPOWR

5.06

+0.14

20,471,200

YTL

3.53

+0.14

18,800,100

MTEC

1.30

+0.13

10,606,600

More gainer Stocks

ALLIANZ

21.36

-0.40

66,300

HLFG

17.50

-0.22

79,000

AJI

18.70

-0.20

374,600

GESHEN

4.10

-0.20

134,300

IDEAL

3.40

-0.20

6,000

KOBAY

2.30

-0.19

4,257,300

APOLLO

6.86

-0.13

12,600

HLBANK

19.48

-0.12

105,800

KUAISHO-C17

0.08

-0.12

58,800

BKAWAN

20.18

-0.10

5,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More