[KHJB] QoQ 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- 465.6%
YoY- 59.65%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 17,116 21,063 19,642 24,186 16,963 19,620 28,744 -29.24%
PBT 185 2,277 1,410 3,458 694 1,869 4,075 -87.29%
Tax -93 -522 -517 -811 -226 -587 -1,213 -81.98%
NP 92 1,755 893 2,647 468 1,282 2,862 -89.91%
-
NP to SH 92 1,755 893 2,647 468 1,282 2,862 -89.91%
-
Tax Rate 50.27% 22.92% 36.67% 23.45% 32.56% 31.41% 29.77% -
Total Cost 17,024 19,308 18,749 21,539 16,495 18,338 25,882 -24.38%
-
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 - - - 3,800 -
Div Payout % - - 425.53% - - - 132.77% -
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 0.54% 8.33% 4.55% 10.94% 2.76% 6.53% 9.96% -
ROE 0.12% 2.21% 1.15% 3.46% 0.63% 1.66% 3.77% -
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 4.50 5.54 5.17 6.36 4.46 5.16 7.56 -29.26%
EPS 0.02 0.46 0.24 0.70 0.12 0.34 0.75 -91.09%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
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 4.52 5.56 5.18 6.38 4.47 5.18 7.58 -29.17%
EPS 0.02 0.46 0.24 0.70 0.12 0.34 0.75 -91.09%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.1993 0.2091 0.2043 0.202 0.195 0.2038 0.2004 -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 5.55 4.51 5.22 2.99 4.59 3.78 3.64 32.50%
P/EPS 1,032.61 54.13 114.89 27.28 166.45 57.80 36.51 830.18%
EY 0.10 1.85 0.87 3.67 0.60 1.73 2.74 -89.01%
DY 0.00 0.00 3.70 0.00 0.00 0.00 3.64 -
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 4.88 3.97 4.26 3.46 4.59 3.97 3.37 28.02%
P/EPS 908.70 47.64 93.62 31.58 166.45 60.76 33.86 798.17%
EY 0.11 2.10 1.07 3.17 0.60 1.65 2.95 -88.86%
DY 0.00 0.00 4.55 0.00 0.00 0.00 3.92 -
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