[KHJB] YoY Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
17-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 5.24%
YoY- 5.54%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 45,877 48,280 51,242 38,179 36,583 49,885 46,362 -0.17%
PBT -1,700 343 4,428 2,462 2,563 6,676 7,947 -
Tax -265 -61 -1,176 -615 -813 -1,786 -2,029 -28.74%
NP -1,965 282 3,252 1,847 1,750 4,890 5,918 -
-
NP to SH -1,965 282 3,252 1,847 1,750 4,890 5,918 -
-
Tax Rate - 17.78% 26.56% 24.98% 31.72% 26.75% 25.53% -
Total Cost 47,842 47,998 47,990 36,332 34,833 44,995 40,444 2.83%
-
Net Worth 74,290 79,609 77,748 75,543 73,909 43,198 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - 1,520 - -
Div Payout % - - - - - 31.08% - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 74,290 79,609 77,748 75,543 73,909 43,198 0 -
NOSH 380,000 380,000 380,000 380,000 380,000 304,000 303,487 3.81%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin -4.28% 0.58% 6.35% 4.84% 4.78% 9.80% 12.76% -
ROE -2.65% 0.35% 4.18% 2.44% 2.37% 11.32% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.07 12.71 13.48 10.05 9.63 16.41 15.28 -3.85%
EPS -0.52 0.07 0.86 0.49 0.46 1.61 1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.1955 0.2095 0.2046 0.1988 0.1945 0.1421 0.00 -
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 12.10 12.74 13.52 10.07 9.65 13.16 12.23 -0.17%
EPS -0.52 0.07 0.86 0.49 0.46 1.29 1.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.40 0.00 -
NAPS 0.196 0.21 0.2051 0.1993 0.195 0.114 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 - - -
Price 0.155 0.19 0.225 0.25 0.205 0.00 0.00 -
P/RPS 1.28 1.50 1.67 2.49 2.13 0.00 0.00 -
P/EPS -29.97 256.03 26.29 51.43 44.51 0.00 0.00 -
EY -3.34 0.39 3.80 1.94 2.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.91 1.10 1.26 1.05 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 24/08/23 26/08/22 17/03/22 28/08/20 26/08/19 - -
Price 0.15 0.195 0.22 0.22 0.205 0.29 0.00 -
P/RPS 1.24 1.53 1.63 2.19 2.13 1.77 0.00 -
P/EPS -29.01 262.77 25.71 45.26 44.51 18.03 0.00 -
EY -3.45 0.38 3.89 2.21 2.25 5.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 1.72 0.00 -
P/NAPS 0.77 0.93 1.08 1.11 1.05 2.04 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