[KHJB] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -10.73%
YoY- -21.46%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 73,166 78,480 101,373 96,838 99,770 96,932 97,687 -17.54%
PBT 5,126 7,476 13,465 12,520 13,352 11,284 15,451 -52.10%
Tax -1,626 -2,348 -4,055 -3,789 -3,572 -3,544 -4,339 -48.05%
NP 3,500 5,128 9,410 8,730 9,780 7,740 11,112 -53.73%
-
NP to SH 3,500 5,128 9,410 8,730 9,780 7,740 11,112 -53.73%
-
Tax Rate 31.72% 31.41% 30.12% 30.26% 26.75% 31.41% 28.08% -
Total Cost 69,666 73,352 91,963 88,108 89,990 89,192 86,575 -13.49%
-
Net Worth 73,909 77,253 75,962 73,074 43,198 40,249 38,709 53.96%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - 5,700 2,533 3,040 - - -
Div Payout % - - 60.57% 29.02% 31.08% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 73,909 77,253 75,962 73,074 43,198 40,249 38,709 53.96%
NOSH 380,000 380,000 380,000 380,000 304,000 304,000 303,606 16.15%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 4.78% 6.53% 9.28% 9.02% 9.80% 7.98% 11.38% -
ROE 4.74% 6.64% 12.39% 11.95% 22.64% 19.23% 28.71% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.25 20.65 26.68 25.48 32.82 31.89 32.18 -29.02%
EPS 0.92 1.36 2.76 2.67 3.22 2.56 3.66 -60.20%
DPS 0.00 0.00 1.50 0.67 1.00 0.00 0.00 -
NAPS 0.1945 0.2033 0.1999 0.1923 0.1421 0.1324 0.1275 32.55%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 19.25 20.65 26.68 25.48 26.26 25.51 25.71 -17.55%
EPS 0.92 1.36 2.76 2.67 2.57 2.04 2.92 -53.73%
DPS 0.00 0.00 1.50 0.67 0.80 0.00 0.00 -
NAPS 0.1945 0.2033 0.1999 0.1923 0.1137 0.1059 0.1019 53.93%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 - - - -
Price 0.205 0.195 0.275 0.295 0.00 0.00 0.00 -
P/RPS 1.06 0.94 1.03 1.16 0.00 0.00 0.00 -
P/EPS 22.26 14.45 11.11 12.84 0.00 0.00 0.00 -
EY 4.49 6.92 9.00 7.79 0.00 0.00 0.00 -
DY 0.00 0.00 5.45 2.26 0.00 0.00 0.00 -
P/NAPS 1.05 0.96 1.38 1.53 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 27/02/20 29/11/19 26/08/19 28/06/19 - -
Price 0.205 0.205 0.255 0.28 0.29 0.00 0.00 -
P/RPS 1.06 0.99 0.96 1.10 0.88 0.00 0.00 -
P/EPS 22.26 15.19 10.30 12.19 9.01 0.00 0.00 -
EY 4.49 6.58 9.71 8.21 11.09 0.00 0.00 -
DY 0.00 0.00 5.88 2.38 3.45 0.00 0.00 -
P/NAPS 1.05 1.01 1.28 1.46 2.04 0.00 0.00 -

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
Post a Comment