[KHJB] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
29-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -7.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 88,071 96,760 101,373 101,186 101,210 98,910 97,687 -6.68%
PBT 9,352 12,513 13,465 13,481 13,838 14,583 15,109 -27.39%
Tax -3,082 -3,756 -4,055 -4,157 -3,753 -3,991 -3,996 -15.91%
NP 6,270 8,757 9,410 9,324 10,085 10,592 11,113 -31.74%
-
NP to SH 6,270 8,757 9,410 9,324 10,085 10,592 11,113 -31.74%
-
Tax Rate 32.96% 30.02% 30.12% 30.84% 27.12% 27.37% 26.45% -
Total Cost 81,801 88,003 91,963 91,862 91,125 88,318 86,574 -3.71%
-
Net Worth 73,909 77,253 75,962 73,074 43,198 40,249 38,894 53.47%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 3,800 5,320 5,320 1,520 1,520 - - -
Div Payout % 60.61% 60.75% 56.54% 16.30% 15.07% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 73,909 77,253 75,962 73,074 43,198 40,249 38,894 53.47%
NOSH 380,000 380,000 380,000 380,000 304,000 304,000 305,054 15.78%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 7.12% 9.05% 9.28% 9.21% 9.96% 10.71% 11.38% -
ROE 8.48% 11.34% 12.39% 12.76% 23.35% 26.32% 28.57% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.18 25.46 26.68 26.63 33.29 32.54 32.02 -19.39%
EPS 1.65 2.30 2.48 2.45 3.32 3.48 3.64 -41.01%
DPS 1.00 1.40 1.40 0.40 0.50 0.00 0.00 -
NAPS 0.1945 0.2033 0.1999 0.1923 0.1421 0.1324 0.1275 32.55%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.23 25.52 26.74 26.69 26.70 26.09 25.77 -6.68%
EPS 1.65 2.31 2.48 2.46 2.66 2.79 2.93 -31.83%
DPS 1.00 1.40 1.40 0.40 0.40 0.00 0.00 -
NAPS 0.195 0.2038 0.2004 0.1928 0.114 0.1062 0.1026 53.49%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 12/04/19 - - -
Price 0.205 0.195 0.275 0.295 0.255 0.00 0.00 -
P/RPS 0.88 0.77 1.03 1.11 0.77 0.00 0.00 -
P/EPS 12.42 8.46 11.11 12.02 7.69 0.00 0.00 -
EY 8.05 11.82 9.00 8.32 13.01 0.00 0.00 -
DY 4.88 7.18 5.09 1.36 1.96 0.00 0.00 -
P/NAPS 1.05 0.96 1.38 1.53 1.79 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 30/06/20 27/02/20 - - - - -
Price 0.205 0.205 0.255 0.00 0.00 0.00 0.00 -
P/RPS 0.88 0.81 0.96 0.00 0.00 0.00 0.00 -
P/EPS 12.42 8.90 10.30 0.00 0.00 0.00 0.00 -
EY 8.05 11.24 9.71 0.00 0.00 0.00 0.00 -
DY 4.88 6.83 5.49 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 1.28 0.00 0.00 0.00 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