[KHJB] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[KHJB] KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date
28-Jun-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -30.35%
YoY- -21.21%
Quarter Report
Latest QR
Upcoming QR
KHJB's Result
KHJB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 101,373 96,838 99,770 96,932 97,687 92,173 92,724 6.10%
PBT 13,465 12,520 13,352 11,284 15,451 15,146 15,894 -10.44%
Tax -4,055 -3,789 -3,572 -3,544 -4,339 -4,030 -4,058 -0.04%
NP 9,410 8,730 9,780 7,740 11,112 11,116 11,836 -14.14%
-
NP to SH 9,410 8,730 9,780 7,740 11,112 11,116 11,836 -14.14%
-
Tax Rate 30.12% 30.26% 26.75% 31.41% 28.08% 26.61% 25.53% -
Total Cost 91,963 88,108 89,990 89,192 86,575 81,057 80,888 8.90%
-
Net Worth 75,962 73,074 43,198 40,249 38,709 0 0 -
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 5,700 2,533 3,040 - - - - -
Div Payout % 60.57% 29.02% 31.08% - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 75,962 73,074 43,198 40,249 38,709 0 0 -
NOSH 380,000 380,000 304,000 304,000 303,606 304,270 303,487 16.12%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.28% 9.02% 9.80% 7.98% 11.38% 12.06% 12.76% -
ROE 12.39% 11.95% 22.64% 19.23% 28.71% 0.00% 0.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.68 25.48 32.82 31.89 32.18 30.29 30.55 -8.61%
EPS 2.76 2.67 3.22 2.56 3.66 3.65 3.90 -20.53%
DPS 1.50 0.67 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.1923 0.1421 0.1324 0.1275 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 304,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 26.68 25.48 26.26 25.51 25.71 24.26 24.40 6.11%
EPS 2.76 2.67 2.57 2.04 2.92 2.93 3.11 -7.63%
DPS 1.50 0.67 0.80 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.1923 0.1137 0.1059 0.1019 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 - - - - - -
Price 0.275 0.295 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.03 1.16 0.00 0.00 0.00 0.00 0.00 -
P/EPS 11.11 12.84 0.00 0.00 0.00 0.00 0.00 -
EY 9.00 7.79 0.00 0.00 0.00 0.00 0.00 -
DY 5.45 2.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.53 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 29/11/19 26/08/19 28/06/19 - - - -
Price 0.255 0.28 0.29 0.00 0.00 0.00 0.00 -
P/RPS 0.96 1.10 0.88 0.00 0.00 0.00 0.00 -
P/EPS 10.30 12.19 9.01 0.00 0.00 0.00 0.00 -
EY 9.71 8.21 11.09 0.00 0.00 0.00 0.00 -
DY 5.88 2.38 3.45 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.46 2.04 0.00 0.00 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