[KHJB] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
22-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.64%
YoY- 88.79%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 91,397 95,076 100,736 70,732 81,025 96,838 92,173 -0.14%
PBT -3,241 598 7,677 4,082 8,028 12,520 15,146 -
Tax -492 -172 -1,930 -1,038 -2,165 -3,789 -4,030 -29.54%
NP -3,733 426 5,746 3,044 5,862 8,730 11,116 -
-
NP to SH -3,733 426 5,746 3,044 5,862 8,730 11,116 -
-
Tax Rate - 28.76% 25.14% 25.43% 26.97% 30.26% 26.61% -
Total Cost 95,130 94,649 94,989 67,688 75,162 88,108 81,057 2.70%
-
Net Worth 72,799 77,368 78,811 76,000 76,569 73,074 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - 2,533 - -
Div Payout % - - - - - 29.02% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 72,799 77,368 78,811 76,000 76,569 73,074 0 -
NOSH 378,378 380,000 380,000 380,000 380,000 380,000 304,270 3.69%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -4.08% 0.45% 5.70% 4.30% 7.24% 9.02% 12.06% -
ROE -5.13% 0.55% 7.29% 4.01% 7.66% 11.95% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.16 25.02 26.51 18.61 21.32 25.48 30.29 -3.69%
EPS -0.99 0.11 1.51 0.80 1.55 2.67 3.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.1924 0.2036 0.2074 0.20 0.2015 0.1923 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 24.11 25.08 26.57 18.66 21.37 25.54 24.31 -0.13%
EPS -0.98 0.11 1.52 0.80 1.55 2.30 2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 0.192 0.2041 0.2079 0.2005 0.202 0.1928 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 - -
Price 0.15 0.175 0.26 0.27 0.19 0.295 0.00 -
P/RPS 0.62 0.70 0.98 1.45 0.89 1.16 0.00 -
P/EPS -15.20 155.86 17.19 33.71 12.32 12.84 0.00 -
EY -6.58 0.64 5.82 2.97 8.12 7.79 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.26 0.00 -
P/NAPS 0.78 0.86 1.25 1.35 0.94 1.53 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 24/11/23 22/11/22 17/03/22 27/11/20 29/11/19 - -
Price 0.135 0.17 0.215 0.22 0.22 0.28 0.00 -
P/RPS 0.56 0.68 0.81 1.18 1.03 1.10 0.00 -
P/EPS -13.68 151.41 14.22 27.46 14.26 12.19 0.00 -
EY -7.31 0.66 7.03 3.64 7.01 8.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.38 0.00 -
P/NAPS 0.70 0.83 1.04 1.10 1.09 1.46 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