[KHJB] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -17.6%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 102,484 91,436 82,883 70,732 76,358 84,252 80,411 17.60%
PBT 8,856 5,164 6,479 4,082 4,924 9,108 7,431 12.44%
Tax -2,352 -1,652 -2,188 -1,038 -1,230 -2,088 -2,141 6.48%
NP 6,504 3,512 4,291 3,044 3,694 7,020 5,290 14.81%
-
NP to SH 6,504 3,512 4,291 3,044 3,694 7,020 5,290 14.81%
-
Tax Rate 26.56% 31.99% 33.77% 25.43% 24.98% 22.92% 28.81% -
Total Cost 95,980 87,924 78,592 67,688 72,664 77,232 75,121 17.79%
-
Net Worth 77,748 79,191 78,014 76,000 75,543 79,267 77,443 0.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 3,800 - - - 3,800 -
Div Payout % - - 88.56% - - - 71.83% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 77,748 79,191 78,014 76,000 75,543 79,267 77,443 0.26%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.35% 3.84% 5.18% 4.30% 4.84% 8.33% 6.58% -
ROE 8.37% 4.43% 5.50% 4.01% 4.89% 8.86% 6.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 26.97 24.06 21.81 18.61 20.09 22.17 21.16 17.60%
EPS 1.72 0.92 1.13 0.80 0.98 1.84 1.39 15.30%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2046 0.2084 0.2053 0.20 0.1988 0.2086 0.2038 0.26%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 27.03 24.12 21.86 18.66 20.14 22.22 21.21 17.59%
EPS 1.72 0.93 1.13 0.80 0.97 1.85 1.40 14.75%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2051 0.2089 0.2058 0.2005 0.1993 0.2091 0.2043 0.26%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.225 0.235 0.225 0.27 0.25 0.25 0.27 -
P/RPS 0.83 0.98 1.03 1.45 1.24 1.13 1.28 -25.14%
P/EPS 13.15 25.43 19.93 33.71 25.72 13.53 19.40 -22.89%
EY 7.61 3.93 5.02 2.97 3.89 7.39 5.16 29.65%
DY 0.00 0.00 4.44 0.00 0.00 0.00 3.70 -
P/NAPS 1.10 1.13 1.10 1.35 1.26 1.20 1.32 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 25/02/22 17/03/22 17/03/22 17/03/22 17/03/22 -
Price 0.22 0.23 0.25 0.22 0.22 0.22 0.22 -
P/RPS 0.82 0.96 1.15 1.18 1.09 0.99 1.04 -14.69%
P/EPS 12.85 24.89 22.14 27.46 22.63 11.91 15.80 -12.90%
EY 7.78 4.02 4.52 3.64 4.42 8.40 6.33 14.78%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.55 -
P/NAPS 1.08 1.10 1.22 1.10 1.11 1.05 1.08 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