[KHJB] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.64%
YoY- 88.79%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 96,560 101,676 104,635 100,736 102,484 91,436 82,883 10.74%
PBT 686 1,128 6,827 7,677 8,856 5,164 6,479 -77.71%
Tax -122 -72 -1,982 -1,930 -2,352 -1,652 -2,188 -85.48%
NP 564 1,056 4,845 5,746 6,504 3,512 4,291 -74.24%
-
NP to SH 564 1,056 4,845 5,746 6,504 3,512 4,291 -74.24%
-
Tax Rate 17.78% 6.38% 29.03% 25.14% 26.56% 31.99% 33.77% -
Total Cost 95,996 100,620 99,790 94,989 95,980 87,924 78,592 14.30%
-
Net Worth 79,609 79,609 79,344 78,811 77,748 79,191 78,014 1.36%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - - - - - 3,800 -
Div Payout % - - - - - - 88.56% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 79,609 79,609 79,344 78,811 77,748 79,191 78,014 1.36%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 0.58% 1.04% 4.63% 5.70% 6.35% 3.84% 5.18% -
ROE 0.71% 1.33% 6.11% 7.29% 8.37% 4.43% 5.50% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.41 26.76 27.54 26.51 26.97 24.06 21.81 10.75%
EPS 0.14 0.28 1.28 1.51 1.72 0.92 1.13 -75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2095 0.2095 0.2088 0.2074 0.2046 0.2084 0.2053 1.36%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 25.41 26.76 27.54 26.51 26.97 24.06 21.81 10.75%
EPS 0.14 0.28 1.28 1.51 1.72 0.92 1.13 -75.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.2095 0.2095 0.2088 0.2074 0.2046 0.2084 0.2053 1.36%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.19 0.21 0.23 0.26 0.225 0.235 0.225 -
P/RPS 0.75 0.78 0.84 0.98 0.83 0.98 1.03 -19.10%
P/EPS 128.01 75.57 18.04 17.19 13.15 25.43 19.93 246.71%
EY 0.78 1.32 5.54 5.82 7.61 3.93 5.02 -71.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.44 -
P/NAPS 0.91 1.00 1.10 1.25 1.10 1.13 1.10 -11.90%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 24/08/23 29/05/23 27/02/23 22/11/22 26/08/22 26/05/22 25/02/22 -
Price 0.195 0.20 0.24 0.215 0.22 0.23 0.25 -
P/RPS 0.77 0.75 0.87 0.81 0.82 0.96 1.15 -23.52%
P/EPS 131.38 71.97 18.82 14.22 12.85 24.89 22.14 228.83%
EY 0.76 1.39 5.31 7.03 7.78 4.02 4.52 -69.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
P/NAPS 0.93 0.95 1.15 1.04 1.08 1.10 1.22 -16.59%

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