[KHJB] QoQ Quarter Result on 31-Mar-2020 [#1]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
30-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -55.21%
YoY- -33.75%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 19,642 24,186 16,963 19,620 28,744 22,744 25,652 -16.23%
PBT 1,410 3,458 694 1,869 4,075 2,714 3,855 -48.69%
Tax -517 -811 -226 -587 -1,213 -1,056 -900 -30.78%
NP 893 2,647 468 1,282 2,862 1,658 2,955 -54.80%
-
NP to SH 893 2,647 468 1,282 2,862 1,658 2,955 -54.80%
-
Tax Rate 36.67% 23.45% 32.56% 31.41% 29.77% 38.91% 23.35% -
Total Cost 18,749 21,539 16,495 18,338 25,882 21,086 22,697 -11.91%
-
Net Worth 77,443 76,569 73,909 77,253 75,962 73,074 43,198 47.31%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 3,800 - - - 3,800 - 1,520 83.69%
Div Payout % 425.53% - - - 132.77% - 51.44% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 77,443 76,569 73,909 77,253 75,962 73,074 43,198 47.31%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 304,000 15.96%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.55% 10.94% 2.76% 6.53% 9.96% 7.29% 11.52% -
ROE 1.15% 3.46% 0.63% 1.66% 3.77% 2.27% 6.84% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.17 6.36 4.46 5.16 7.56 5.99 8.44 -27.76%
EPS 0.24 0.70 0.12 0.34 0.75 0.44 0.97 -60.42%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.50 58.40%
NAPS 0.2038 0.2015 0.1945 0.2033 0.1999 0.1923 0.1421 27.03%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 5.18 6.38 4.47 5.18 7.58 6.00 6.77 -16.27%
EPS 0.24 0.70 0.12 0.34 0.75 0.44 0.78 -54.26%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.40 83.69%
NAPS 0.2043 0.202 0.195 0.2038 0.2004 0.1928 0.114 47.27%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 - -
Price 0.27 0.19 0.205 0.195 0.275 0.295 0.00 -
P/RPS 5.22 2.99 4.59 3.78 3.64 4.93 0.00 -
P/EPS 114.89 27.28 166.45 57.80 36.51 67.61 0.00 -
EY 0.87 3.67 0.60 1.73 2.74 1.48 0.00 -
DY 3.70 0.00 0.00 0.00 3.64 0.00 0.00 -
P/NAPS 1.32 0.94 1.05 0.96 1.38 1.53 0.00 -
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 17/03/22 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 26/08/19 -
Price 0.22 0.22 0.205 0.205 0.255 0.28 0.29 -
P/RPS 4.26 3.46 4.59 3.97 3.37 4.68 3.44 15.24%
P/EPS 93.62 31.58 166.45 60.76 33.86 64.17 29.83 113.61%
EY 1.07 3.17 0.60 1.65 2.95 1.56 3.35 -53.11%
DY 4.55 0.00 0.00 0.00 3.92 0.00 1.72 90.71%
P/NAPS 1.08 1.09 1.05 1.01 1.28 1.46 2.04 -34.43%

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