[KHJB] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 40.97%
YoY- -18.88%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Revenue 95,795 104,635 82,883 80,411 101,373 97,687 -0.39%
PBT -733 6,827 6,479 7,431 13,465 15,451 -
Tax -55 -1,982 -2,188 -2,141 -4,055 -4,339 -58.23%
NP -788 4,845 4,291 5,290 9,410 11,112 -
-
NP to SH -788 4,845 4,291 5,290 9,410 11,112 -
-
Tax Rate - 29.03% 33.77% 28.81% 30.12% 28.08% -
Total Cost 96,583 99,790 78,592 75,121 91,963 86,575 2.21%
-
Net Worth 76,265 79,344 78,014 77,443 75,962 38,709 14.51%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Div - - 3,800 3,800 5,700 - -
Div Payout % - - 88.56% 71.83% 60.57% - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Net Worth 76,265 79,344 78,014 77,443 75,962 38,709 14.51%
NOSH 380,000 380,000 380,000 380,000 380,000 303,606 4.58%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
NP Margin -0.82% 4.63% 5.18% 6.58% 9.28% 11.38% -
ROE -1.03% 6.11% 5.50% 6.83% 12.39% 28.71% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.21 27.54 21.81 21.16 26.68 32.18 -4.76%
EPS -0.21 1.28 1.13 1.39 2.76 3.66 -
DPS 0.00 0.00 1.00 1.00 1.50 0.00 -
NAPS 0.2007 0.2088 0.2053 0.2038 0.1999 0.1275 9.49%
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
RPS 25.21 27.54 21.81 21.16 26.68 25.71 -0.39%
EPS -0.21 1.28 1.13 1.39 2.76 2.92 -
DPS 0.00 0.00 1.00 1.00 1.50 0.00 -
NAPS 0.2007 0.2088 0.2053 0.2038 0.1999 0.1019 14.50%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 - -
Price 0.17 0.23 0.225 0.27 0.275 0.00 -
P/RPS 0.67 0.84 1.03 1.28 1.03 0.00 -
P/EPS -81.98 18.04 19.93 19.40 11.11 0.00 -
EY -1.22 5.54 5.02 5.16 9.00 0.00 -
DY 0.00 0.00 4.44 3.70 5.45 0.00 -
P/NAPS 0.85 1.10 1.10 1.32 1.38 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 CAGR
Date 27/02/24 27/02/23 25/02/22 17/03/22 27/02/20 - -
Price 0.165 0.24 0.25 0.22 0.255 0.00 -
P/RPS 0.65 0.87 1.15 1.04 0.96 0.00 -
P/EPS -79.57 18.82 22.14 15.80 10.30 0.00 -
EY -1.26 5.31 4.52 6.33 9.71 0.00 -
DY 0.00 0.00 4.00 4.55 5.88 0.00 -
P/NAPS 0.82 1.15 1.22 1.08 1.28 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