[KHJB] QoQ Cumulative Quarter Result on 30-Sep-2020 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 151.26%
YoY- -32.85%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 38,179 21,063 80,411 60,769 36,583 19,620 101,373 -47.87%
PBT 2,462 2,277 7,431 6,021 2,563 1,869 13,465 -67.81%
Tax -615 -522 -2,141 -1,624 -813 -587 -4,055 -71.59%
NP 1,847 1,755 5,290 4,397 1,750 1,282 9,410 -66.25%
-
NP to SH 1,847 1,755 5,290 4,397 1,750 1,282 9,410 -66.25%
-
Tax Rate 24.98% 22.92% 28.81% 26.97% 31.72% 31.41% 30.12% -
Total Cost 36,332 19,308 75,121 56,372 34,833 18,338 91,963 -46.18%
-
Net Worth 75,543 79,267 77,443 76,569 73,909 77,253 75,962 -0.36%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 3,800 - - - 5,700 -
Div Payout % - - 71.83% - - - 60.57% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 75,543 79,267 77,443 76,569 73,909 77,253 75,962 -0.36%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.84% 8.33% 6.58% 7.24% 4.78% 6.53% 9.28% -
ROE 2.44% 2.21% 6.83% 5.74% 2.37% 1.66% 12.39% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.05 5.54 21.16 15.99 9.63 5.16 26.68 -47.87%
EPS 0.49 0.46 1.39 1.16 0.46 0.34 2.76 -68.44%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.1988 0.2086 0.2038 0.2015 0.1945 0.2033 0.1999 -0.36%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.05 5.54 21.16 15.99 9.63 5.16 26.68 -47.87%
EPS 0.49 0.46 1.39 1.16 0.46 0.34 2.76 -68.44%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.50 -
NAPS 0.1988 0.2086 0.2038 0.2015 0.1945 0.2033 0.1999 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.25 0.25 0.27 0.19 0.205 0.195 0.275 -
P/RPS 2.49 4.51 1.28 1.19 2.13 3.78 1.03 80.22%
P/EPS 51.43 54.13 19.40 16.42 44.51 57.80 11.11 178.01%
EY 1.94 1.85 5.16 6.09 2.25 1.73 9.00 -64.08%
DY 0.00 0.00 3.70 0.00 0.00 0.00 5.45 -
P/NAPS 1.26 1.20 1.32 0.94 1.05 0.96 1.38 -5.88%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/03/22 17/03/22 17/03/22 27/11/20 28/08/20 30/06/20 27/02/20 -
Price 0.22 0.22 0.22 0.22 0.205 0.205 0.255 -
P/RPS 2.19 3.97 1.04 1.38 2.13 3.97 0.96 73.38%
P/EPS 45.26 47.64 15.80 19.01 44.51 60.76 10.30 168.52%
EY 2.21 2.10 6.33 5.26 2.25 1.65 9.71 -62.75%
DY 0.00 0.00 4.55 0.00 0.00 0.00 5.88 -
P/NAPS 1.11 1.05 1.08 1.09 1.05 1.01 1.28 -9.07%

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