Highlights

[KHJB] QoQ Quarter Result on 2019-03-31 [#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 -     -30.30%    YoY -     -21.21%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 28,744 22,744 25,652 24,233 28,557 22,768 23,352 14.81%
  QoQ % 26.38% -11.34% 5.86% -15.14% 25.43% -2.50% -
  Horiz. % 123.09% 97.40% 109.85% 103.77% 122.29% 97.50% 100.00%
PBT 4,075 2,714 3,855 2,821 4,091 3,071 4,600 -7.74%
  QoQ % 50.15% -29.60% 36.65% -31.04% 33.21% -33.24% -
  Horiz. % 88.59% 59.00% 83.80% 61.33% 88.93% 66.76% 100.00%
Tax -1,213 -1,056 -900 -886 -1,315 -652 -1,138 4.33%
  QoQ % -14.87% -17.33% -1.58% 32.62% -101.69% 42.71% -
  Horiz. % 106.59% 92.79% 79.09% 77.86% 115.55% 57.29% 100.00%
NP 2,862 1,658 2,955 1,935 2,776 2,419 3,462 -11.89%
  QoQ % 72.62% -43.89% 52.71% -30.30% 14.76% -30.13% -
  Horiz. % 82.67% 47.89% 85.36% 55.89% 80.18% 69.87% 100.00%
NP to SH 2,862 1,658 2,955 1,935 2,776 2,419 3,462 -11.89%
  QoQ % 72.62% -43.89% 52.71% -30.30% 14.76% -30.13% -
  Horiz. % 82.67% 47.89% 85.36% 55.89% 80.18% 69.87% 100.00%
Tax Rate 29.77 % 38.91 % 23.35 % 31.41 % 32.14 % 21.23 % 24.74 % 13.09%
  QoQ % -23.49% 66.64% -25.66% -2.27% 51.39% -14.19% -
  Horiz. % 120.33% 157.28% 94.38% 126.96% 129.91% 85.81% 100.00%
Total Cost 25,882 21,086 22,697 22,298 25,781 20,349 19,890 19.13%
  QoQ % 22.74% -7.10% 1.79% -13.51% 26.69% 2.31% -
  Horiz. % 130.13% 106.01% 114.11% 112.11% 129.62% 102.31% 100.00%
Net Worth 75,962 73,074 43,198 40,249 38,894 - - -
  QoQ % 3.95% 69.16% 7.33% 3.48% 0.00% 0.00% -
  Horiz. % 195.30% 187.88% 111.07% 103.48% 100.00% - -
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 3,800 - 1,520 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 100.00% - - - -
Div Payout % 132.77 % - % 51.44 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 258.11% 0.00% 100.00% - - - -
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 38,894 - - -
  QoQ % 3.95% 69.16% 7.33% 3.48% 0.00% 0.00% -
  Horiz. % 195.30% 187.88% 111.07% 103.48% 100.00% - -
NOSH 380,000 380,000 304,000 304,000 305,054 302,374 303,684 16.07%
  QoQ % 0.00% 25.00% 0.00% -0.35% 0.89% -0.43% -
  Horiz. % 125.13% 125.13% 100.10% 100.10% 100.45% 99.57% 100.00%
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 9.96 % 7.29 % 11.52 % 7.98 % 9.72 % 10.62 % 14.83 % -23.25%
  QoQ % 36.63% -36.72% 44.36% -17.90% -8.47% -28.39% -
  Horiz. % 67.16% 49.16% 77.68% 53.81% 65.54% 71.61% 100.00%
ROE 3.77 % 2.27 % 6.84 % 4.81 % 7.14 % - % - % -
  QoQ % 66.08% -66.81% 42.20% -32.63% 0.00% 0.00% -
  Horiz. % 52.80% 31.79% 95.80% 67.37% 100.00% - -
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 7.56 5.99 8.44 7.97 9.36 7.53 7.69 -1.13%
  QoQ % 26.21% -29.03% 5.90% -14.85% 24.30% -2.08% -
  Horiz. % 98.31% 77.89% 109.75% 103.64% 121.72% 97.92% 100.00%
EPS 0.75 0.44 0.97 0.64 0.91 0.80 1.14 -24.30%
  QoQ % 70.45% -54.64% 51.56% -29.67% 13.75% -29.82% -
  Horiz. % 65.79% 38.60% 85.09% 56.14% 79.82% 70.18% 100.00%
DPS 1.00 0.00 0.50 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% - - - -
NAPS 0.1999 0.1923 0.1421 0.1324 0.1275 - - -
  QoQ % 3.95% 35.33% 7.33% 3.84% 0.00% 0.00% -
  Horiz. % 156.78% 150.82% 111.45% 103.84% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 380,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 7.56 5.99 6.75 6.38 7.52 5.99 6.15 14.71%
  QoQ % 26.21% -11.26% 5.80% -15.16% 25.54% -2.60% -
  Horiz. % 122.93% 97.40% 109.76% 103.74% 122.28% 97.40% 100.00%
EPS 0.75 0.44 0.78 0.51 0.73 0.64 0.91 -12.06%
  QoQ % 70.45% -43.59% 52.94% -30.14% 14.06% -29.67% -
  Horiz. % 82.42% 48.35% 85.71% 56.04% 80.22% 70.33% 100.00%
DPS 1.00 0.00 0.40 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 0.00% 100.00% - - - -
NAPS 0.1999 0.1923 0.1137 0.1059 0.1024 - - -
  QoQ % 3.95% 69.13% 7.37% 3.42% 0.00% 0.00% -
  Horiz. % 195.21% 187.79% 111.04% 103.42% 100.00% - -
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 0.2750 0.2950 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.64 4.93 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -26.17% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 73.83% 100.00% - - - - -
P/EPS 36.51 67.61 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -46.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.00% 100.00% - - - - -
EY 2.74 1.48 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 85.14% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.14% 100.00% - - - - -
DY 3.64 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 1.38 1.53 0.00 0.00 0.00 0.00 0.00 -
  QoQ % -9.80% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.20% 100.00% - - - - -
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 - - - - -
Price 0.2550 0.2800 0.2900 0.0000 0.0000 0.0000 0.0000 -
P/RPS 3.37 4.68 3.44 0.00 0.00 0.00 0.00 -
  QoQ % -27.99% 36.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.97% 136.05% 100.00% - - - -
P/EPS 33.86 64.17 29.83 0.00 0.00 0.00 0.00 -
  QoQ % -47.23% 115.12% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 113.51% 215.12% 100.00% - - - -
EY 2.95 1.56 3.35 0.00 0.00 0.00 0.00 -
  QoQ % 89.10% -53.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.06% 46.57% 100.00% - - - -
DY 3.92 0.00 1.72 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 227.91% 0.00% 100.00% - - - -
P/NAPS 1.28 1.46 2.04 0.00 0.00 0.00 0.00 -
  QoQ % -12.33% -28.43% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 
James Yeo Kim Hin Joo is launching its IPO. Here are 10 Things You need to Know About It - https://www.smallcapasia.com/kim-hin-joo-ipo/
28/06/2019 6:54 PM


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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