[KHJB] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 23.61%
YoY- -48.08%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 51,242 22,859 82,883 53,049 38,179 21,063 80,411 -26.00%
PBT 4,428 1,291 6,479 3,062 2,462 2,277 7,431 -29.25%
Tax -1,176 -413 -2,188 -779 -615 -522 -2,141 -33.00%
NP 3,252 878 4,291 2,283 1,847 1,755 5,290 -27.76%
-
NP to SH 3,252 878 4,291 2,283 1,847 1,755 5,290 -27.76%
-
Tax Rate 26.56% 31.99% 33.77% 25.44% 24.98% 22.92% 28.81% -
Total Cost 47,990 21,981 78,592 50,766 36,332 19,308 75,121 -25.88%
-
Net Worth 77,748 79,191 78,014 76,000 75,543 79,267 77,443 0.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 3,800 - - - 3,800 -
Div Payout % - - 88.56% - - - 71.83% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 77,748 79,191 78,014 76,000 75,543 79,267 77,443 0.26%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.35% 3.84% 5.18% 4.30% 4.84% 8.33% 6.58% -
ROE 4.18% 1.11% 5.50% 3.00% 2.44% 2.21% 6.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.48 6.02 21.81 13.96 10.05 5.54 21.16 -26.02%
EPS 0.86 0.23 1.13 0.60 0.49 0.46 1.39 -27.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2046 0.2084 0.2053 0.20 0.1988 0.2086 0.2038 0.26%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 13.48 6.02 21.81 13.96 10.05 5.54 21.16 -26.02%
EPS 0.86 0.23 1.13 0.60 0.49 0.46 1.39 -27.45%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.2046 0.2084 0.2053 0.20 0.1988 0.2086 0.2038 0.26%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.225 0.235 0.225 0.27 0.25 0.25 0.27 -
P/RPS 1.67 3.91 1.03 1.93 2.49 4.51 1.28 19.45%
P/EPS 26.29 101.71 19.93 44.94 51.43 54.13 19.40 22.52%
EY 3.80 0.98 5.02 2.23 1.94 1.85 5.16 -18.49%
DY 0.00 0.00 4.44 0.00 0.00 0.00 3.70 -
P/NAPS 1.10 1.13 1.10 1.35 1.26 1.20 1.32 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 25/02/22 17/03/22 17/03/22 17/03/22 17/03/22 -
Price 0.22 0.23 0.25 0.22 0.22 0.22 0.22 -
P/RPS 1.63 3.82 1.15 1.58 2.19 3.97 1.04 35.03%
P/EPS 25.71 99.54 22.14 36.62 45.26 47.64 15.80 38.46%
EY 3.89 1.00 4.52 2.73 2.21 2.10 6.33 -27.78%
DY 0.00 0.00 4.00 0.00 0.00 0.00 4.55 -
P/NAPS 1.08 1.10 1.22 1.10 1.11 1.05 1.08 0.00%

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