[KPJ] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[KPJ] KPJ HEALTHCARE BHD
Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 2.59%
YoY- 8.63%
Quarter Report
Latest QR
Upcoming QR
KPJ's Result
KPJ's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 2,670,110 3,581,909 3,353,363 3,252,839 3,071,057 2,881,652 2,746,281 -0.46%
PBT 115,879 271,962 272,028 233,163 212,979 210,013 221,775 -10.24%
Tax -30,363 -48,055 -88,005 -60,131 -53,671 -64,641 -70,490 -13.08%
NP 85,516 223,907 184,023 173,032 159,308 145,372 151,285 -9.06%
-
NP to SH 84,886 210,775 176,088 166,518 153,294 135,609 146,703 -8.70%
-
Tax Rate 26.20% 17.67% 32.35% 25.79% 25.20% 30.78% 31.78% -
Total Cost 2,584,594 3,358,002 3,169,340 3,079,807 2,911,749 2,736,280 2,594,996 -0.06%
-
Net Worth 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 6.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 29,955 85,936 87,156 66,476 91,955 70,550 107,484 -19.16%
Div Payout % 35.29% 40.77% 49.50% 39.92% 59.99% 52.03% 73.27% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,968,948 1,840,090 1,640,098 1,755,256 1,668,266 1,493,097 1,353,628 6.43%
NOSH 4,442,770 4,441,900 4,434,865 4,281,834 1,090,370 1,051,476 1,065,849 26.83%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 3.20% 6.25% 5.49% 5.32% 5.19% 5.04% 5.51% -
ROE 4.31% 11.45% 10.74% 9.49% 9.19% 9.08% 10.84% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 62.38 83.70 77.70 74.13 281.65 274.06 257.66 -21.03%
EPS 1.98 4.93 4.08 3.79 14.06 12.90 13.76 -27.58%
DPS 0.70 2.00 2.00 1.51 8.43 6.71 10.08 -35.86%
NAPS 0.46 0.43 0.38 0.40 1.53 1.42 1.27 -15.55%
Adjusted Per Share Value based on latest NOSH - 4,281,834
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 58.99 79.13 74.08 71.86 67.84 63.66 60.67 -0.46%
EPS 1.88 4.66 3.89 3.68 3.39 3.00 3.24 -8.66%
DPS 0.66 1.90 1.93 1.47 2.03 1.56 2.37 -19.17%
NAPS 0.435 0.4065 0.3623 0.3878 0.3685 0.3298 0.299 6.44%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.03 0.93 0.98 0.89 4.05 4.27 4.26 -
P/RPS 1.65 1.11 1.26 1.20 1.44 1.56 1.65 0.00%
P/EPS 51.94 18.88 24.02 23.45 28.81 33.11 30.95 9.00%
EY 1.93 5.30 4.16 4.26 3.47 3.02 3.23 -8.21%
DY 0.68 2.15 2.04 1.70 2.08 1.57 2.37 -18.77%
P/NAPS 2.24 2.16 2.58 2.23 2.65 3.01 3.35 -6.48%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 10/06/20 31/05/19 30/05/18 26/05/17 19/05/16 28/05/15 -
Price 1.00 0.895 0.93 0.94 4.17 4.23 4.22 -
P/RPS 1.60 1.07 1.20 1.27 1.48 1.54 1.64 -0.41%
P/EPS 50.42 18.17 22.80 24.77 29.66 32.80 30.66 8.63%
EY 1.98 5.50 4.39 4.04 3.37 3.05 3.26 -7.96%
DY 0.70 2.23 2.15 1.61 2.02 1.59 2.39 -18.49%
P/NAPS 2.17 2.08 2.45 2.35 2.73 2.98 3.32 -6.83%

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