[KHJB] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -9.77%
YoY- -43.78%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 70,732 76,358 84,252 80,411 81,025 73,166 78,480 -6.68%
PBT 4,082 4,924 9,108 7,431 8,028 5,126 7,476 -33.17%
Tax -1,038 -1,230 -2,088 -2,141 -2,165 -1,626 -2,348 -41.93%
NP 3,044 3,694 7,020 5,290 5,862 3,500 5,128 -29.34%
-
NP to SH 3,044 3,694 7,020 5,290 5,862 3,500 5,128 -29.34%
-
Tax Rate 25.43% 24.98% 22.92% 28.81% 26.97% 31.72% 31.41% -
Total Cost 67,688 72,664 77,232 75,121 75,162 69,666 73,352 -5.21%
-
Net Worth 76,000 75,543 79,267 77,443 76,569 73,909 77,253 -1.08%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - 3,800 - - - -
Div Payout % - - - 71.83% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 76,000 75,543 79,267 77,443 76,569 73,909 77,253 -1.08%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.30% 4.84% 8.33% 6.58% 7.24% 4.78% 6.53% -
ROE 4.01% 4.89% 8.86% 6.83% 7.66% 4.74% 6.64% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.61 20.09 22.17 21.16 21.32 19.25 20.65 -6.69%
EPS 0.80 0.98 1.84 1.39 1.55 0.92 1.36 -29.77%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.20 0.1988 0.2086 0.2038 0.2015 0.1945 0.2033 -1.08%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 18.66 20.14 22.22 21.21 21.37 19.30 20.70 -6.67%
EPS 0.80 0.97 1.85 1.40 1.55 0.92 1.35 -29.42%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.2005 0.1993 0.2091 0.2043 0.202 0.195 0.2038 -1.08%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.27 0.25 0.25 0.27 0.19 0.205 0.195 -
P/RPS 1.45 1.24 1.13 1.28 0.89 1.06 0.94 33.46%
P/EPS 33.71 25.72 13.53 19.40 12.32 22.26 14.45 75.80%
EY 2.97 3.89 7.39 5.16 8.12 4.49 6.92 -43.07%
DY 0.00 0.00 0.00 3.70 0.00 0.00 0.00 -
P/NAPS 1.35 1.26 1.20 1.32 0.94 1.05 0.96 25.49%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 17/03/22 17/03/22 17/03/22 17/03/22 27/11/20 28/08/20 30/06/20 -
Price 0.22 0.22 0.22 0.22 0.22 0.205 0.205 -
P/RPS 1.18 1.09 0.99 1.04 1.03 1.06 0.99 12.40%
P/EPS 27.46 22.63 11.91 15.80 14.26 22.26 15.19 48.34%
EY 3.64 4.42 8.40 6.33 7.01 4.49 6.58 -32.58%
DY 0.00 0.00 0.00 4.55 0.00 0.00 0.00 -
P/NAPS 1.10 1.11 1.05 1.08 1.09 1.05 1.01 5.85%

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