[KHJB] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 36.51%
YoY- -64.21%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 21,063 80,411 60,769 36,583 19,620 101,373 72,629 -56.15%
PBT 2,277 7,431 6,021 2,563 1,869 13,465 9,390 -61.08%
Tax -522 -2,141 -1,624 -813 -587 -4,055 -2,842 -67.65%
NP 1,755 5,290 4,397 1,750 1,282 9,410 6,548 -58.39%
-
NP to SH 1,755 5,290 4,397 1,750 1,282 9,410 6,548 -58.39%
-
Tax Rate 22.92% 28.81% 26.97% 31.72% 31.41% 30.12% 30.27% -
Total Cost 19,308 75,121 56,372 34,833 18,338 91,963 66,081 -55.93%
-
Net Worth 79,267 77,443 76,569 73,909 77,253 75,962 73,074 5.56%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 3,800 - - - 5,700 1,900 -
Div Payout % - 71.83% - - - 60.57% 29.02% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 79,267 77,443 76,569 73,909 77,253 75,962 73,074 5.56%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.33% 6.58% 7.24% 4.78% 6.53% 9.28% 9.02% -
ROE 2.21% 6.83% 5.74% 2.37% 1.66% 12.39% 8.96% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.54 21.16 15.99 9.63 5.16 26.68 19.11 -56.16%
EPS 0.46 1.39 1.16 0.46 0.34 2.76 2.00 -62.42%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.50 -
NAPS 0.2086 0.2038 0.2015 0.1945 0.2033 0.1999 0.1923 5.56%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 5.56 21.21 16.03 9.65 5.18 26.74 19.16 -56.13%
EPS 0.46 1.40 1.16 0.46 0.34 2.48 1.73 -58.61%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.50 -
NAPS 0.2091 0.2043 0.202 0.195 0.2038 0.2004 0.1928 5.55%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.25 0.27 0.19 0.205 0.195 0.275 0.295 -
P/RPS 4.51 1.28 1.19 2.13 3.78 1.03 1.54 104.55%
P/EPS 54.13 19.40 16.42 44.51 57.80 11.11 17.12 115.27%
EY 1.85 5.16 6.09 2.25 1.73 9.00 5.84 -53.49%
DY 0.00 3.70 0.00 0.00 0.00 5.45 1.69 -
P/NAPS 1.20 1.32 0.94 1.05 0.96 1.38 1.53 -14.94%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 17/03/22 17/03/22 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 -
Price 0.22 0.22 0.22 0.205 0.205 0.255 0.28 -
P/RPS 3.97 1.04 1.38 2.13 3.97 0.96 1.46 94.69%
P/EPS 47.64 15.80 19.01 44.51 60.76 10.30 16.25 104.70%
EY 2.10 6.33 5.26 2.25 1.65 9.71 6.15 -51.11%
DY 0.00 4.55 0.00 0.00 0.00 5.88 1.79 -
P/NAPS 1.05 1.08 1.09 1.05 1.01 1.28 1.46 -19.71%

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