[KHJB] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 66.82%
YoY- 5.75%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 107,196 104,636 105,386 95,947 84,680 82,884 72,692 29.58%
PBT 5,818 6,827 9,174 8,446 5,494 6,480 4,474 19.15%
Tax -1,587 -1,982 -2,857 -2,749 -2,079 -2,188 -1,296 14.47%
NP 4,231 4,845 6,317 5,697 3,415 4,292 3,178 21.04%
-
NP to SH 4,231 4,845 6,317 5,697 3,415 4,292 3,178 21.04%
-
Tax Rate 27.28% 29.03% 31.14% 32.55% 37.84% 33.77% 28.97% -
Total Cost 102,965 99,791 99,069 90,250 81,265 78,592 69,514 29.97%
-
Net Worth 79,609 79,344 78,811 77,748 79,191 78,014 76,000 3.14%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - 3,800 3,800 3,800 3,800 3,800 -
Div Payout % - - 60.16% 66.70% 111.27% 88.54% 119.57% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 79,609 79,344 78,811 77,748 79,191 78,014 76,000 3.14%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 3.95% 4.63% 5.99% 5.94% 4.03% 5.18% 4.37% -
ROE 5.31% 6.11% 8.02% 7.33% 4.31% 5.50% 4.18% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.21 27.54 27.73 25.25 22.28 21.81 19.13 29.58%
EPS 1.11 1.28 1.66 1.50 0.90 1.13 0.84 20.43%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.2095 0.2088 0.2074 0.2046 0.2084 0.2053 0.20 3.14%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 28.21 27.54 27.73 25.25 22.28 21.81 19.13 29.58%
EPS 1.11 1.28 1.66 1.50 0.90 1.13 0.84 20.43%
DPS 0.00 0.00 1.00 1.00 1.00 1.00 1.00 -
NAPS 0.2095 0.2088 0.2074 0.2046 0.2084 0.2053 0.20 3.14%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.21 0.23 0.26 0.225 0.235 0.225 0.27 -
P/RPS 0.74 0.84 0.94 0.89 1.05 1.03 1.41 -34.96%
P/EPS 18.86 18.04 15.64 15.01 26.15 19.92 32.28 -30.13%
EY 5.30 5.54 6.39 6.66 3.82 5.02 3.10 43.02%
DY 0.00 0.00 3.85 4.44 4.26 4.44 3.70 -
P/NAPS 1.00 1.10 1.25 1.10 1.13 1.10 1.35 -18.14%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 29/05/23 27/02/23 22/11/22 26/08/22 26/05/22 25/02/22 17/03/22 -
Price 0.20 0.24 0.215 0.22 0.23 0.25 0.22 -
P/RPS 0.71 0.87 0.78 0.87 1.03 1.15 1.15 -27.51%
P/EPS 17.96 18.82 12.93 14.67 25.59 22.13 26.31 -22.49%
EY 5.57 5.31 7.73 6.81 3.91 4.52 3.80 29.06%
DY 0.00 0.00 4.65 4.55 4.35 4.00 4.55 -
P/NAPS 0.95 1.15 1.04 1.08 1.10 1.22 1.10 -9.31%

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