Highlights

[KHJB] QoQ Annualized Quarter Result on 2018-12-31 [#4]

Stock [KHJB]: KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     -0.04%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 96,838 99,770 96,932 97,687 92,173 92,724 92,040 3.44%
  QoQ % -2.94% 2.93% -0.77% 5.98% -0.59% 0.74% -
  Horiz. % 105.21% 108.40% 105.32% 106.14% 100.14% 100.74% 100.00%
PBT 12,520 13,352 11,284 15,451 15,146 15,894 13,388 -4.37%
  QoQ % -6.23% 18.33% -26.97% 2.01% -4.70% 18.72% -
  Horiz. % 93.52% 99.73% 84.28% 115.41% 113.14% 118.72% 100.00%
Tax -3,789 -3,572 -3,544 -4,339 -4,030 -4,058 -3,564 4.17%
  QoQ % -6.08% -0.79% 18.32% -7.65% 0.67% -13.86% -
  Horiz. % 106.32% 100.22% 99.44% 121.75% 113.09% 113.86% 100.00%
NP 8,730 9,780 7,740 11,112 11,116 11,836 9,824 -7.56%
  QoQ % -10.73% 26.36% -30.35% -0.04% -6.08% 20.48% -
  Horiz. % 88.87% 99.55% 78.79% 113.11% 113.15% 120.48% 100.00%
NP to SH 8,730 9,780 7,740 11,112 11,116 11,836 9,824 -7.56%
  QoQ % -10.73% 26.36% -30.35% -0.04% -6.08% 20.48% -
  Horiz. % 88.87% 99.55% 78.79% 113.11% 113.15% 120.48% 100.00%
Tax Rate 30.27 % 26.75 % 31.41 % 28.08 % 26.61 % 25.53 % 26.62 % 8.94%
  QoQ % 13.16% -14.84% 11.86% 5.52% 4.23% -4.09% -
  Horiz. % 113.71% 100.49% 117.99% 105.48% 99.96% 95.91% 100.00%
Total Cost 88,108 89,990 89,192 86,575 81,057 80,888 82,216 4.72%
  QoQ % -2.09% 0.89% 3.02% 6.81% 0.21% -1.62% -
  Horiz. % 107.17% 109.46% 108.48% 105.30% 98.59% 98.38% 100.00%
Net Worth 73,074 43,198 40,249 38,709 - - - -
  QoQ % 69.16% 7.33% 3.98% 0.00% 0.00% 0.00% -
  Horiz. % 188.77% 111.60% 103.98% 100.00% - - -
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 2,533 3,040 - - - - - -
  QoQ % -16.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 100.00% - - - - -
Div Payout % 29.02 % 31.08 % - % - % - % - % - % -
  QoQ % -6.63% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.37% 100.00% - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 73,074 43,198 40,249 38,709 - - - -
  QoQ % 69.16% 7.33% 3.98% 0.00% 0.00% 0.00% -
  Horiz. % 188.77% 111.60% 103.98% 100.00% - - -
NOSH 380,000 304,000 304,000 303,606 304,270 303,487 303,209 16.23%
  QoQ % 25.00% 0.00% 0.13% -0.22% 0.26% 0.09% -
  Horiz. % 125.33% 100.26% 100.26% 100.13% 100.35% 100.09% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.02 % 9.80 % 7.98 % 11.38 % 12.06 % 12.76 % 10.67 % -10.59%
  QoQ % -7.96% 22.81% -29.88% -5.64% -5.49% 19.59% -
  Horiz. % 84.54% 91.85% 74.79% 106.65% 113.03% 119.59% 100.00%
ROE 11.95 % 22.64 % 19.23 % 28.71 % - % - % - % -
  QoQ % -47.22% 17.73% -33.02% 0.00% 0.00% 0.00% -
  Horiz. % 41.62% 78.86% 66.98% 100.00% - - -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.48 32.82 31.89 32.18 30.29 30.55 30.36 -11.02%
  QoQ % -22.36% 2.92% -0.90% 6.24% -0.85% 0.63% -
  Horiz. % 83.93% 108.10% 105.04% 105.99% 99.77% 100.63% 100.00%
EPS 2.67 3.22 2.56 3.66 3.65 3.90 3.24 -12.09%
  QoQ % -17.08% 25.78% -30.05% 0.27% -6.41% 20.37% -
  Horiz. % 82.41% 99.38% 79.01% 112.96% 112.65% 120.37% 100.00%
DPS 0.67 1.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -33.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 67.00% 100.00% - - - - -
NAPS 0.1923 0.1421 0.1324 0.1275 - - - -
  QoQ % 35.33% 7.33% 3.84% 0.00% 0.00% 0.00% -
  Horiz. % 150.82% 111.45% 103.84% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 25.48 26.26 25.51 25.71 24.26 24.40 24.22 3.44%
  QoQ % -2.97% 2.94% -0.78% 5.98% -0.57% 0.74% -
  Horiz. % 105.20% 108.42% 105.33% 106.15% 100.17% 100.74% 100.00%
EPS 2.67 2.57 2.04 2.92 2.93 3.11 2.59 2.05%
  QoQ % 3.89% 25.98% -30.14% -0.34% -5.79% 20.08% -
  Horiz. % 103.09% 99.23% 78.76% 112.74% 113.13% 120.08% 100.00%
DPS 0.67 0.80 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -16.25% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.75% 100.00% - - - - -
NAPS 0.1923 0.1137 0.1059 0.1019 - - - -
  QoQ % 69.13% 7.37% 3.93% 0.00% 0.00% 0.00% -
  Horiz. % 188.71% 111.58% 103.93% 100.00% - - -
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 - - - - - - -
Price 0.2950 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.16 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/EPS 12.84 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
EY 7.79 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
DY 2.26 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 26/08/19 - - - - - -
Price 0.2800 0.2900 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.10 0.88 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 100.00% - - - - -
P/EPS 12.19 9.01 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 35.29% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 135.29% 100.00% - - - - -
EY 8.21 11.09 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -25.97% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.03% 100.00% - - - - -
DY 2.38 3.45 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -31.01% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 68.99% 100.00% - - - - -
P/NAPS 1.46 2.04 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -28.43% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.57% 100.00% - - - - -

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS