[KHJB] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 32.7%
YoY- 36.9%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 92,380 101,676 91,436 84,252 78,480 96,932 92,040 0.06%
PBT -4,296 1,128 5,164 9,108 7,476 11,284 13,388 -
Tax -472 -72 -1,652 -2,088 -2,348 -3,544 -3,564 -28.58%
NP -4,768 1,056 3,512 7,020 5,128 7,740 9,824 -
-
NP to SH -4,768 1,056 3,512 7,020 5,128 7,740 9,824 -
-
Tax Rate - 6.38% 31.99% 22.92% 31.41% 31.41% 26.62% -
Total Cost 97,148 100,620 87,924 77,232 73,352 89,192 82,216 2.81%
-
Net Worth 75,088 79,609 79,191 79,267 77,253 40,249 0 -
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 75,088 79,609 79,191 79,267 77,253 40,249 0 -
NOSH 380,000 380,000 380,000 380,000 380,000 304,000 303,209 3.83%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -5.16% 1.04% 3.84% 8.33% 6.53% 7.98% 10.67% -
ROE -6.35% 1.33% 4.43% 8.86% 6.64% 19.23% 0.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.31 26.76 24.06 22.17 20.65 31.89 30.36 -3.63%
EPS -1.24 0.28 0.92 1.84 1.36 2.56 3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.2095 0.2084 0.2086 0.2033 0.1324 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 24.31 26.76 24.06 22.17 20.65 25.51 24.22 0.06%
EPS -1.24 0.28 0.92 1.84 1.36 2.04 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1976 0.2095 0.2084 0.2086 0.2033 0.1059 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 - - -
Price 0.155 0.21 0.235 0.25 0.195 0.00 0.00 -
P/RPS 0.64 0.78 0.98 1.13 0.94 0.00 0.00 -
P/EPS -12.35 75.57 25.43 13.53 14.45 0.00 0.00 -
EY -8.10 1.32 3.93 7.39 6.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 1.13 1.20 0.96 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 29/05/23 26/05/22 17/03/22 30/06/20 28/06/19 - -
Price 0.16 0.20 0.23 0.22 0.205 0.00 0.00 -
P/RPS 0.66 0.75 0.96 0.99 0.99 0.00 0.00 -
P/EPS -12.75 71.97 24.89 11.91 15.19 0.00 0.00 -
EY -7.84 1.39 4.02 8.40 6.58 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.95 1.10 1.05 1.01 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