Highlights

[KHJB] QoQ Cumulative Quarter Result on 2020-06-30 [#2]

Stock [KHJB]: KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     36.51%    YoY -     -64.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 60,769 36,583 19,620 101,373 72,629 49,885 24,233 84.27%
  QoQ % 66.11% 86.46% -80.65% 39.58% 45.59% 105.86% -
  Horiz. % 250.77% 150.96% 80.96% 418.33% 299.71% 205.86% 100.00%
PBT 6,021 2,563 1,869 13,465 9,390 6,676 2,821 65.54%
  QoQ % 134.92% 37.13% -86.12% 43.40% 40.65% 136.65% -
  Horiz. % 213.43% 90.85% 66.25% 477.31% 332.86% 236.65% 100.00%
Tax -1,624 -813 -587 -4,055 -2,842 -1,786 -886 49.61%
  QoQ % -99.75% -38.50% 85.52% -42.68% -59.13% -101.58% -
  Horiz. % 183.30% 91.76% 66.25% 457.67% 320.77% 201.58% 100.00%
NP 4,397 1,750 1,282 9,410 6,548 4,890 1,935 72.58%
  QoQ % 151.26% 36.51% -86.38% 43.71% 33.91% 152.71% -
  Horiz. % 227.24% 90.44% 66.25% 486.30% 338.40% 252.71% 100.00%
NP to SH 4,397 1,750 1,282 9,410 6,548 4,890 1,935 72.58%
  QoQ % 151.26% 36.51% -86.38% 43.71% 33.91% 152.71% -
  Horiz. % 227.24% 90.44% 66.25% 486.30% 338.40% 252.71% 100.00%
Tax Rate 26.97 % 31.72 % 31.41 % 30.12 % 30.27 % 26.75 % 31.41 % -9.64%
  QoQ % -14.97% 0.99% 4.28% -0.50% 13.16% -14.84% -
  Horiz. % 85.86% 100.99% 100.00% 95.89% 96.37% 85.16% 100.00%
Total Cost 56,372 34,833 18,338 91,963 66,081 44,995 22,298 85.27%
  QoQ % 61.84% 89.95% -80.06% 39.17% 46.86% 101.79% -
  Horiz. % 252.81% 156.22% 82.24% 412.43% 296.35% 201.79% 100.00%
Net Worth 76,569 73,909 77,253 75,962 73,074 43,198 40,249 53.35%
  QoQ % 3.60% -4.33% 1.70% 3.95% 69.16% 7.33% -
  Horiz. % 190.24% 183.63% 191.94% 188.73% 181.55% 107.33% 100.00%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 5,700 1,900 1,520 - -
  QoQ % 0.00% 0.00% 0.00% 200.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 375.00% 125.00% 100.00% -
Div Payout % - % - % - % 60.57 % 29.02 % 31.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 108.72% -6.63% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 194.88% 93.37% 100.00% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 76,569 73,909 77,253 75,962 73,074 43,198 40,249 53.35%
  QoQ % 3.60% -4.33% 1.70% 3.95% 69.16% 7.33% -
  Horiz. % 190.24% 183.63% 191.94% 188.73% 181.55% 107.33% 100.00%
NOSH 380,000 380,000 380,000 380,000 380,000 304,000 304,000 15.99%
  QoQ % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% -
  Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 100.00% 100.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.24 % 4.78 % 6.53 % 9.28 % 9.02 % 9.80 % 7.98 % -6.27%
  QoQ % 51.46% -26.80% -29.63% 2.88% -7.96% 22.81% -
  Horiz. % 90.73% 59.90% 81.83% 116.29% 113.03% 122.81% 100.00%
ROE 5.74 % 2.37 % 1.66 % 12.39 % 8.96 % 11.32 % 4.81 % 12.47%
  QoQ % 142.19% 42.77% -86.60% 38.28% -20.85% 135.34% -
  Horiz. % 119.33% 49.27% 34.51% 257.59% 186.28% 235.34% 100.00%
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.99 9.63 5.16 26.68 19.11 16.41 7.97 58.87%
  QoQ % 66.04% 86.63% -80.66% 39.61% 16.45% 105.90% -
  Horiz. % 200.63% 120.83% 64.74% 334.76% 239.77% 205.90% 100.00%
EPS 1.16 0.46 0.34 2.76 2.00 1.61 0.64 48.50%
  QoQ % 152.17% 35.29% -87.68% 38.00% 24.22% 151.56% -
  Horiz. % 181.25% 71.88% 53.12% 431.25% 312.50% 251.56% 100.00%
DPS 0.00 0.00 0.00 1.50 0.50 0.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 300.00% 100.00% 100.00% -
NAPS 0.2015 0.1945 0.2033 0.1999 0.1923 0.1421 0.1324 32.21%
  QoQ % 3.60% -4.33% 1.70% 3.95% 35.33% 7.33% -
  Horiz. % 152.19% 146.90% 153.55% 150.98% 145.24% 107.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 15.99 9.63 5.16 26.68 19.11 13.13 6.38 84.20%
  QoQ % 66.04% 86.63% -80.66% 39.61% 45.54% 105.80% -
  Horiz. % 250.63% 150.94% 80.88% 418.18% 299.53% 205.80% 100.00%
EPS 1.16 0.46 0.34 2.76 2.00 1.29 0.51 72.69%
  QoQ % 152.17% 35.29% -87.68% 38.00% 55.04% 152.94% -
  Horiz. % 227.45% 90.20% 66.67% 541.18% 392.16% 252.94% 100.00%
DPS 0.00 0.00 0.00 1.50 0.50 0.40 0.00 -
  QoQ % 0.00% 0.00% 0.00% 200.00% 25.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 375.00% 125.00% 100.00% -
NAPS 0.2015 0.1945 0.2033 0.1999 0.1923 0.1137 0.1059 53.37%
  QoQ % 3.60% -4.33% 1.70% 3.95% 69.13% 7.37% -
  Horiz. % 190.27% 183.66% 191.97% 188.76% 181.59% 107.37% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 - - -
Price 0.1900 0.2050 0.1950 0.2750 0.2950 0.0000 0.0000 -
P/RPS 1.19 2.13 3.78 1.03 1.54 0.00 0.00 -
  QoQ % -44.13% -43.65% 266.99% -33.12% 0.00% 0.00% -
  Horiz. % 77.27% 138.31% 245.45% 66.88% 100.00% - -
P/EPS 16.42 44.51 57.80 11.11 17.12 0.00 0.00 -
  QoQ % -63.11% -22.99% 420.25% -35.11% 0.00% 0.00% -
  Horiz. % 95.91% 259.99% 337.62% 64.89% 100.00% - -
EY 6.09 2.25 1.73 9.00 5.84 0.00 0.00 -
  QoQ % 170.67% 30.06% -80.78% 54.11% 0.00% 0.00% -
  Horiz. % 104.28% 38.53% 29.62% 154.11% 100.00% - -
DY 0.00 0.00 0.00 5.45 1.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 222.49% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 322.49% 100.00% - -
P/NAPS 0.94 1.05 0.96 1.38 1.53 0.00 0.00 -
  QoQ % -10.48% 9.37% -30.43% -9.80% 0.00% 0.00% -
  Horiz. % 61.44% 68.63% 62.75% 90.20% 100.00% - -
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 26/08/19 - -
Price 0.2200 0.2050 0.2050 0.2550 0.2800 0.2900 0.0000 -
P/RPS 1.38 2.13 3.97 0.96 1.46 1.77 0.00 -
  QoQ % -35.21% -46.35% 313.54% -34.25% -17.51% 0.00% -
  Horiz. % 77.97% 120.34% 224.29% 54.24% 82.49% 100.00% -
P/EPS 19.01 44.51 60.76 10.30 16.25 18.03 0.00 -
  QoQ % -57.29% -26.74% 489.90% -36.62% -9.87% 0.00% -
  Horiz. % 105.44% 246.87% 336.99% 57.13% 90.13% 100.00% -
EY 5.26 2.25 1.65 9.71 6.15 5.55 0.00 -
  QoQ % 133.78% 36.36% -83.01% 57.89% 10.81% 0.00% -
  Horiz. % 94.77% 40.54% 29.73% 174.95% 110.81% 100.00% -
DY 0.00 0.00 0.00 5.88 1.79 1.72 0.00 -
  QoQ % 0.00% 0.00% 0.00% 228.49% 4.07% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 341.86% 104.07% 100.00% -
P/NAPS 1.09 1.05 1.01 1.28 1.46 2.04 0.00 -
  QoQ % 3.81% 3.96% -21.09% -12.33% -28.43% 0.00% -
  Horiz. % 53.43% 51.47% 49.51% 62.75% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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