[KHJB] QoQ Quarter Result on 31-Mar-2022 [#1]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -56.25%
YoY- -49.97%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 29,084 24,310 28,383 22,859 29,834 14,871 17,116 42.25%
PBT 1,069 1,330 3,137 1,291 3,416 602 185 220.98%
Tax -534 -272 -763 -413 -1,409 -164 -93 219.63%
NP 535 1,058 2,374 878 2,007 438 92 222.34%
-
NP to SH 535 1,058 2,374 878 2,007 438 92 222.34%
-
Tax Rate 49.95% 20.45% 24.32% 31.99% 41.25% 27.24% 50.27% -
Total Cost 28,549 23,252 26,009 21,981 27,827 14,433 17,024 41.01%
-
Net Worth 79,344 78,811 77,748 79,191 78,014 76,000 75,543 3.31%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - 3,800 - - -
Div Payout % - - - - 189.34% - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 79,344 78,811 77,748 79,191 78,014 76,000 75,543 3.31%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.84% 4.35% 8.36% 3.84% 6.73% 2.95% 0.54% -
ROE 0.67% 1.34% 3.05% 1.11% 2.57% 0.58% 0.12% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.65 6.40 7.47 6.02 7.85 3.91 4.50 42.30%
EPS 0.14 0.28 0.62 0.23 0.53 0.12 0.02 264.63%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2088 0.2074 0.2046 0.2084 0.2053 0.20 0.1988 3.31%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 7.67 6.41 7.49 6.03 7.87 3.92 4.52 42.13%
EPS 0.14 0.28 0.63 0.23 0.53 0.12 0.02 264.63%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.2093 0.2079 0.2051 0.2089 0.2058 0.2005 0.1993 3.30%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.23 0.26 0.225 0.235 0.225 0.27 0.25 -
P/RPS 3.01 4.06 3.01 3.91 2.87 6.90 5.55 -33.42%
P/EPS 163.36 93.38 36.02 101.71 42.60 234.25 1,032.61 -70.65%
EY 0.61 1.07 2.78 0.98 2.35 0.43 0.10 232.75%
DY 0.00 0.00 0.00 0.00 4.44 0.00 0.00 -
P/NAPS 1.10 1.25 1.10 1.13 1.10 1.35 1.26 -8.63%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 27/02/23 22/11/22 26/08/22 26/05/22 25/02/22 17/03/22 17/03/22 -
Price 0.24 0.215 0.22 0.23 0.25 0.22 0.22 -
P/RPS 3.14 3.36 2.95 3.82 3.18 5.62 4.88 -25.40%
P/EPS 170.47 77.22 35.21 99.54 47.33 190.87 908.70 -67.12%
EY 0.59 1.29 2.84 1.00 2.11 0.52 0.11 205.47%
DY 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 1.15 1.04 1.08 1.10 1.22 1.10 1.11 2.38%

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