[KHJB] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -41.01%
YoY- -56.22%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 95,947 84,680 82,884 72,692 82,007 81,854 80,411 12.53%
PBT 8,446 5,494 6,480 4,474 7,330 7,839 7,431 8.93%
Tax -2,749 -2,079 -2,188 -1,296 -1,943 -2,076 -2,141 18.18%
NP 5,697 3,415 4,292 3,178 5,387 5,763 5,290 5.07%
-
NP to SH 5,697 3,415 4,292 3,178 5,387 5,763 5,290 5.07%
-
Tax Rate 32.55% 37.84% 33.77% 28.97% 26.51% 26.48% 28.81% -
Total Cost 90,250 81,265 78,592 69,514 76,620 76,091 75,121 13.04%
-
Net Worth 77,748 79,191 78,014 76,000 75,543 79,267 77,443 0.26%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,800 3,800 3,800 3,800 3,800 3,800 3,800 0.00%
Div Payout % 66.70% 111.27% 88.54% 119.57% 70.54% 65.94% 71.83% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 77,748 79,191 78,014 76,000 75,543 79,267 77,443 0.26%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 5.94% 4.03% 5.18% 4.37% 6.57% 7.04% 6.58% -
ROE 7.33% 4.31% 5.50% 4.18% 7.13% 7.27% 6.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.25 22.28 21.81 19.13 21.58 21.54 21.16 12.53%
EPS 1.50 0.90 1.13 0.84 1.42 1.52 1.39 5.22%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.2046 0.2084 0.2053 0.20 0.1988 0.2086 0.2038 0.26%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 25.31 22.34 21.86 19.18 21.63 21.59 21.21 12.54%
EPS 1.50 0.90 1.13 0.84 1.42 1.52 1.40 4.72%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.2051 0.2089 0.2058 0.2005 0.1993 0.2091 0.2043 0.26%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.225 0.235 0.225 0.27 0.25 0.25 0.27 -
P/RPS 0.89 1.05 1.03 1.41 1.16 1.16 1.28 -21.56%
P/EPS 15.01 26.15 19.92 32.28 17.64 16.48 19.40 -15.76%
EY 6.66 3.82 5.02 3.10 5.67 6.07 5.16 18.60%
DY 4.44 4.26 4.44 3.70 4.00 4.00 3.70 12.96%
P/NAPS 1.10 1.13 1.10 1.35 1.26 1.20 1.32 -11.47%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 26/05/22 25/02/22 17/03/22 17/03/22 17/03/22 17/03/22 -
Price 0.22 0.23 0.25 0.22 0.22 0.22 0.22 -
P/RPS 0.87 1.03 1.15 1.15 1.02 1.02 1.04 -11.24%
P/EPS 14.67 25.59 22.13 26.31 15.52 14.51 15.80 -4.83%
EY 6.81 3.91 4.52 3.80 6.44 6.89 6.33 5.00%
DY 4.55 4.35 4.00 4.55 4.55 4.55 4.55 0.00%
P/NAPS 1.08 1.10 1.22 1.10 1.11 1.05 1.08 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