Highlights

[KHJB] QoQ Annualized Quarter Result on 2020-12-31 [#4]

Stock [KHJB]: KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date 26-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 31-Dec-2020  [#4]
Profit Trend QoQ -     -9.77%    YoY -     -43.78%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 84,252 80,411 81,025 73,166 78,480 101,373 96,838 -8.86%
  QoQ % 4.78% -0.76% 10.74% -6.77% -22.58% 4.68% -
  Horiz. % 87.00% 83.04% 83.67% 75.55% 81.04% 104.68% 100.00%
PBT 9,108 7,431 8,028 5,126 7,476 13,465 12,520 -19.10%
  QoQ % 22.57% -7.44% 56.61% -31.43% -44.48% 7.55% -
  Horiz. % 72.75% 59.35% 64.12% 40.94% 59.71% 107.55% 100.00%
Tax -2,088 -2,141 -2,165 -1,626 -2,348 -4,055 -3,789 -32.76%
  QoQ % 2.48% 1.12% -33.17% 30.75% 42.10% -7.01% -
  Horiz. % 55.10% 56.50% 57.14% 42.91% 61.96% 107.01% 100.00%
NP 7,020 5,290 5,862 3,500 5,128 9,410 8,730 -13.52%
  QoQ % 32.70% -9.77% 67.50% -31.75% -45.50% 7.78% -
  Horiz. % 80.41% 60.59% 67.15% 40.09% 58.74% 107.78% 100.00%
NP to SH 7,020 5,290 5,862 3,500 5,128 9,410 8,730 -13.52%
  QoQ % 32.70% -9.77% 67.50% -31.75% -45.50% 7.78% -
  Horiz. % 80.41% 60.59% 67.15% 40.09% 58.74% 107.78% 100.00%
Tax Rate 22.92 % 28.81 % 26.97 % 31.72 % 31.41 % 30.12 % 30.27 % -16.91%
  QoQ % -20.44% 6.82% -14.97% 0.99% 4.28% -0.50% -
  Horiz. % 75.72% 95.18% 89.10% 104.79% 103.77% 99.50% 100.00%
Total Cost 77,232 75,121 75,162 69,666 73,352 91,963 88,108 -8.40%
  QoQ % 2.81% -0.06% 7.89% -5.03% -20.24% 4.38% -
  Horiz. % 87.66% 85.26% 85.31% 79.07% 83.25% 104.38% 100.00%
Net Worth 7,926,800 7,744,399 76,569 73,909 77,253 75,962 73,074 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - 3,800 - - - 5,700 2,533 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 125.00% -
  Horiz. % 0.00% 150.00% 0.00% 0.00% 0.00% 225.00% 100.00%
Div Payout % - % 71.83 % - % - % - % 60.57 % 29.02 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 108.72% -
  Horiz. % 0.00% 247.52% 0.00% 0.00% 0.00% 208.72% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 7,926,800 7,744,399 76,569 73,909 77,253 75,962 73,074 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.33 % 6.58 % 7.24 % 4.78 % 6.53 % 9.28 % 9.02 % -5.16%
  QoQ % 26.60% -9.12% 51.46% -26.80% -29.63% 2.88% -
  Horiz. % 92.35% 72.95% 80.27% 52.99% 72.39% 102.88% 100.00%
ROE 0.09 % 0.07 % 7.66 % 4.74 % 6.64 % 12.39 % 11.95 % -96.15%
  QoQ % 28.57% -99.09% 61.60% -28.61% -46.41% 3.68% -
  Horiz. % 0.75% 0.59% 64.10% 39.67% 55.56% 103.68% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.17 21.16 21.32 19.25 20.65 26.68 25.48 -8.85%
  QoQ % 4.77% -0.75% 10.75% -6.78% -22.60% 4.71% -
  Horiz. % 87.01% 83.05% 83.67% 75.55% 81.04% 104.71% 100.00%
EPS 1.84 1.39 1.55 0.92 1.36 2.76 2.67 -21.96%
  QoQ % 32.37% -10.32% 68.48% -32.35% -50.72% 3.37% -
  Horiz. % 68.91% 52.06% 58.05% 34.46% 50.94% 103.37% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 123.88% -
  Horiz. % 0.00% 149.25% 0.00% 0.00% 0.00% 223.88% 100.00%
NAPS 20.8600 20.3800 0.2015 0.1945 0.2033 0.1999 0.1923 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 22.17 21.16 21.32 19.25 20.65 26.68 25.48 -8.85%
  QoQ % 4.77% -0.75% 10.75% -6.78% -22.60% 4.71% -
  Horiz. % 87.01% 83.05% 83.67% 75.55% 81.04% 104.71% 100.00%
EPS 1.84 1.39 1.55 0.92 1.36 2.76 2.67 -21.96%
  QoQ % 32.37% -10.32% 68.48% -32.35% -50.72% 3.37% -
  Horiz. % 68.91% 52.06% 58.05% 34.46% 50.94% 103.37% 100.00%
DPS 0.00 1.00 0.00 0.00 0.00 1.50 0.67 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 123.88% -
  Horiz. % 0.00% 149.25% 0.00% 0.00% 0.00% 223.88% 100.00%
NAPS 20.8600 20.3800 0.2015 0.1945 0.2033 0.1999 0.1923 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2500 0.2700 0.1900 0.2050 0.1950 0.2750 0.2950 -
P/RPS 1.13 1.28 0.89 1.06 0.94 1.03 1.16 -1.73%
  QoQ % -11.72% 43.82% -16.04% 12.77% -8.74% -11.21% -
  Horiz. % 97.41% 110.34% 76.72% 91.38% 81.03% 88.79% 100.00%
P/EPS 13.53 19.40 12.32 22.26 14.45 11.11 12.84 3.55%
  QoQ % -30.26% 57.47% -44.65% 54.05% 30.06% -13.47% -
  Horiz. % 105.37% 151.09% 95.95% 173.36% 112.54% 86.53% 100.00%
EY 7.39 5.16 8.12 4.49 6.92 9.00 7.79 -3.45%
  QoQ % 43.22% -36.45% 80.85% -35.12% -23.11% 15.53% -
  Horiz. % 94.87% 66.24% 104.24% 57.64% 88.83% 115.53% 100.00%
DY 0.00 3.70 0.00 0.00 0.00 5.45 2.26 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 141.15% -
  Horiz. % 0.00% 163.72% 0.00% 0.00% 0.00% 241.15% 100.00%
P/NAPS 0.01 0.01 0.94 1.05 0.96 1.38 1.53 -96.49%
  QoQ % 0.00% -98.94% -10.48% 9.37% -30.43% -9.80% -
  Horiz. % 0.65% 0.65% 61.44% 68.63% 62.75% 90.20% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 26/02/21 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 -
Price 0.2600 0.2450 0.2200 0.2050 0.2050 0.2550 0.2800 -
P/RPS 1.17 1.16 1.03 1.06 0.99 0.96 1.10 4.19%
  QoQ % 0.86% 12.62% -2.83% 7.07% 3.13% -12.73% -
  Horiz. % 106.36% 105.45% 93.64% 96.36% 90.00% 87.27% 100.00%
P/EPS 14.07 17.60 14.26 22.26 15.19 10.30 12.19 10.02%
  QoQ % -20.06% 23.42% -35.94% 46.54% 47.48% -15.50% -
  Horiz. % 115.42% 144.38% 116.98% 182.61% 124.61% 84.50% 100.00%
EY 7.11 5.68 7.01 4.49 6.58 9.71 8.21 -9.14%
  QoQ % 25.18% -18.97% 56.12% -31.76% -32.23% 18.27% -
  Horiz. % 86.60% 69.18% 85.38% 54.69% 80.15% 118.27% 100.00%
DY 0.00 4.08 0.00 0.00 0.00 5.88 2.38 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 147.06% -
  Horiz. % 0.00% 171.43% 0.00% 0.00% 0.00% 247.06% 100.00%
P/NAPS 0.01 0.01 1.09 1.05 1.01 1.28 1.46 -96.38%
  QoQ % 0.00% -99.08% 3.81% 3.96% -21.09% -12.33% -
  Horiz. % 0.68% 0.68% 74.66% 71.92% 69.18% 87.67% 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
 
 

287  575  565 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BCMALL-OR 0.005-0.115 
 KANGER 0.070.00 
 SERBADK 0.420.00 
 BCMALL 0.145-0.01 
 SERSOL-WA 0.30+0.105 
 AT 0.0650.00 
 SERSOL 0.49-0.015 
 PUC 0.18+0.005 
 DNEX 0.755+0.025 
 CTOS 1.54+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS