[KHJB] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 32.7%
YoY- 36.9%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 82,883 70,732 76,358 84,252 80,411 81,025 73,166 8.64%
PBT 6,479 4,082 4,924 9,108 7,431 8,028 5,126 16.85%
Tax -2,188 -1,038 -1,230 -2,088 -2,141 -2,165 -1,626 21.81%
NP 4,291 3,044 3,694 7,020 5,290 5,862 3,500 14.50%
-
NP to SH 4,291 3,044 3,694 7,020 5,290 5,862 3,500 14.50%
-
Tax Rate 33.77% 25.43% 24.98% 22.92% 28.81% 26.97% 31.72% -
Total Cost 78,592 67,688 72,664 77,232 75,121 75,162 69,666 8.34%
-
Net Worth 78,014 76,000 75,543 79,267 77,443 76,569 73,909 3.65%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 3,800 - - - 3,800 - - -
Div Payout % 88.56% - - - 71.83% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 78,014 76,000 75,543 79,267 77,443 76,569 73,909 3.65%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 5.18% 4.30% 4.84% 8.33% 6.58% 7.24% 4.78% -
ROE 5.50% 4.01% 4.89% 8.86% 6.83% 7.66% 4.74% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.81 18.61 20.09 22.17 21.16 21.32 19.25 8.65%
EPS 1.13 0.80 0.98 1.84 1.39 1.55 0.92 14.64%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2053 0.20 0.1988 0.2086 0.2038 0.2015 0.1945 3.65%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 21.86 18.66 20.14 22.22 21.21 21.37 19.30 8.63%
EPS 1.13 0.80 0.97 1.85 1.40 1.55 0.92 14.64%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2058 0.2005 0.1993 0.2091 0.2043 0.202 0.195 3.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.225 0.27 0.25 0.25 0.27 0.19 0.205 -
P/RPS 1.03 1.45 1.24 1.13 1.28 0.89 1.06 -1.89%
P/EPS 19.93 33.71 25.72 13.53 19.40 12.32 22.26 -7.08%
EY 5.02 2.97 3.89 7.39 5.16 8.12 4.49 7.70%
DY 4.44 0.00 0.00 0.00 3.70 0.00 0.00 -
P/NAPS 1.10 1.35 1.26 1.20 1.32 0.94 1.05 3.14%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 17/03/22 17/03/22 17/03/22 17/03/22 27/11/20 28/08/20 -
Price 0.25 0.22 0.22 0.22 0.22 0.22 0.205 -
P/RPS 1.15 1.18 1.09 0.99 1.04 1.03 1.06 5.56%
P/EPS 22.14 27.46 22.63 11.91 15.80 14.26 22.26 -0.35%
EY 4.52 3.64 4.42 8.40 6.33 7.01 4.49 0.44%
DY 4.00 0.00 0.00 0.00 4.55 0.00 0.00 -
P/NAPS 1.22 1.10 1.11 1.05 1.08 1.09 1.05 10.49%

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