[KHJB] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.24%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 22,859 82,883 53,049 38,179 21,063 80,411 60,769 -47.92%
PBT 1,291 6,479 3,062 2,462 2,277 7,431 6,021 -64.20%
Tax -413 -2,188 -779 -615 -522 -2,141 -1,624 -59.89%
NP 878 4,291 2,283 1,847 1,755 5,290 4,397 -65.87%
-
NP to SH 878 4,291 2,283 1,847 1,755 5,290 4,397 -65.87%
-
Tax Rate 31.99% 33.77% 25.44% 24.98% 22.92% 28.81% 26.97% -
Total Cost 21,981 78,592 50,766 36,332 19,308 75,121 56,372 -46.65%
-
Net Worth 79,191 78,014 76,000 75,543 79,267 77,443 76,569 2.27%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 3,800 - - - 3,800 - -
Div Payout % - 88.56% - - - 71.83% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 79,191 78,014 76,000 75,543 79,267 77,443 76,569 2.27%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.84% 5.18% 4.30% 4.84% 8.33% 6.58% 7.24% -
ROE 1.11% 5.50% 3.00% 2.44% 2.21% 6.83% 5.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.02 21.81 13.96 10.05 5.54 21.16 15.99 -47.89%
EPS 0.23 1.13 0.60 0.49 0.46 1.39 1.16 -66.03%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2084 0.2053 0.20 0.1988 0.2086 0.2038 0.2015 2.27%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 6.02 21.81 13.96 10.05 5.54 21.16 15.99 -47.89%
EPS 0.23 1.13 0.60 0.49 0.46 1.39 1.16 -66.03%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.2084 0.2053 0.20 0.1988 0.2086 0.2038 0.2015 2.27%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.235 0.225 0.27 0.25 0.25 0.27 0.19 -
P/RPS 3.91 1.03 1.93 2.49 4.51 1.28 1.19 121.17%
P/EPS 101.71 19.93 44.94 51.43 54.13 19.40 16.42 237.65%
EY 0.98 5.02 2.23 1.94 1.85 5.16 6.09 -70.44%
DY 0.00 4.44 0.00 0.00 0.00 3.70 0.00 -
P/NAPS 1.13 1.10 1.35 1.26 1.20 1.32 0.94 13.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 17/03/22 17/03/22 17/03/22 17/03/22 27/11/20 -
Price 0.23 0.25 0.22 0.22 0.22 0.22 0.22 -
P/RPS 3.82 1.15 1.58 2.19 3.97 1.04 1.38 97.26%
P/EPS 99.54 22.14 36.62 45.26 47.64 15.80 19.01 201.84%
EY 1.00 4.52 2.73 2.21 2.10 6.33 5.26 -66.97%
DY 0.00 4.00 0.00 0.00 0.00 4.55 0.00 -
P/NAPS 1.10 1.22 1.10 1.11 1.05 1.08 1.09 0.61%

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