Highlights

[KHJB] QoQ Cumulative 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 -     33.29%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 72,629 49,885 24,233 97,687 69,130 46,362 23,010 115.03%
  QoQ % 45.59% 105.86% -75.19% 41.31% 49.11% 101.49% -
  Horiz. % 315.64% 216.80% 105.32% 424.54% 300.43% 201.49% 100.00%
PBT 9,390 6,676 2,821 15,451 11,360 7,947 3,347 98.79%
  QoQ % 40.65% 136.65% -81.74% 36.01% 42.95% 137.44% -
  Horiz. % 280.55% 199.46% 84.28% 461.64% 339.41% 237.44% 100.00%
Tax -2,842 -1,786 -886 -4,339 -3,023 -2,029 -891 116.53%
  QoQ % -59.13% -101.58% 79.58% -43.53% -48.99% -127.72% -
  Horiz. % 318.97% 200.45% 99.44% 486.98% 339.28% 227.72% 100.00%
NP 6,548 4,890 1,935 11,112 8,337 5,918 2,456 92.16%
  QoQ % 33.91% 152.71% -82.59% 33.29% 40.88% 140.96% -
  Horiz. % 266.61% 199.10% 78.79% 452.44% 339.45% 240.96% 100.00%
NP to SH 6,548 4,890 1,935 11,112 8,337 5,918 2,456 92.16%
  QoQ % 33.91% 152.71% -82.59% 33.29% 40.88% 140.96% -
  Horiz. % 266.61% 199.10% 78.79% 452.44% 339.45% 240.96% 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 66,081 44,995 22,298 86,575 60,793 40,444 20,554 117.68%
  QoQ % 46.86% 101.79% -74.24% 42.41% 50.31% 96.77% -
  Horiz. % 321.50% 218.91% 108.48% 421.21% 295.77% 196.77% 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 1,900 1,520 - - - - - -
  QoQ % 25.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 125.00% 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 8.96 % 11.32 % 4.81 % 28.71 % - % - % - % -
  QoQ % -20.85% 135.34% -83.25% 0.00% 0.00% 0.00% -
  Horiz. % 31.21% 39.43% 16.75% 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 19.11 16.41 7.97 32.18 22.72 15.28 7.59 84.97%
  QoQ % 16.45% 105.90% -75.23% 41.64% 48.69% 101.32% -
  Horiz. % 251.78% 216.21% 105.01% 423.98% 299.34% 201.32% 100.00%
EPS 2.00 1.61 0.64 3.66 2.74 1.95 0.81 82.58%
  QoQ % 24.22% 151.56% -82.51% 33.58% 40.51% 140.74% -
  Horiz. % 246.91% 198.77% 79.01% 451.85% 338.27% 240.74% 100.00%
DPS 0.50 0.50 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% 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 19.11 13.13 6.38 25.71 18.19 12.20 6.06 114.89%
  QoQ % 45.54% 105.80% -75.18% 41.34% 49.10% 101.32% -
  Horiz. % 315.35% 216.67% 105.28% 424.26% 300.17% 201.32% 100.00%
EPS 2.00 1.29 0.51 2.92 2.19 1.56 0.65 111.40%
  QoQ % 55.04% 152.94% -82.53% 33.33% 40.38% 140.00% -
  Horiz. % 307.69% 198.46% 78.46% 449.23% 336.92% 240.00% 100.00%
DPS 0.50 0.40 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% - - - - -
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 1.54 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 17.12 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 5.84 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% - - - - - -
DY 1.69 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 1.46 1.77 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -17.51% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.49% 100.00% - - - - -
P/EPS 16.25 18.03 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -9.87% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.13% 100.00% - - - - -
EY 6.15 5.55 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 10.81% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.81% 100.00% - - - - -
DY 1.79 1.72 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 4.07% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 104.07% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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