Highlights

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

Stock [JOHOTIN]: JOHORE TIN BHD
Announcement Date 26-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     145.30%    YoY -     14.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 115,112 108,192 152,657 143,431 141,559 141,031 157,146 -18.76%
  QoQ % 6.40% -29.13% 6.43% 1.32% 0.37% -10.25% -
  Horiz. % 73.25% 68.85% 97.14% 91.27% 90.08% 89.75% 100.00%
PBT 14,594 6,779 17,474 20,163 12,034 12,976 18,821 -15.61%
  QoQ % 115.28% -61.21% -13.34% 67.55% -7.26% -31.06% -
  Horiz. % 77.54% 36.02% 92.84% 107.13% 63.94% 68.94% 100.00%
Tax -3,267 -1,801 -4,812 -5,321 -1,871 -1,242 -3,656 -7.23%
  QoQ % -81.40% 62.57% 9.57% -184.39% -50.64% 66.03% -
  Horiz. % 89.36% 49.26% 131.62% 145.54% 51.18% 33.97% 100.00%
NP 11,327 4,978 12,662 14,842 10,163 11,734 15,165 -17.69%
  QoQ % 127.54% -60.69% -14.69% 46.04% -13.39% -22.62% -
  Horiz. % 74.69% 32.83% 83.49% 97.87% 67.02% 77.38% 100.00%
NP to SH 11,139 4,541 12,810 14,904 9,757 11,109 15,333 -19.20%
  QoQ % 145.30% -64.55% -14.05% 52.75% -12.17% -27.55% -
  Horiz. % 72.65% 29.62% 83.55% 97.20% 63.63% 72.45% 100.00%
Tax Rate 22.39 % 26.57 % 27.54 % 26.39 % 15.55 % 9.57 % 19.43 % 9.92%
  QoQ % -15.73% -3.52% 4.36% 69.71% 62.49% -50.75% -
  Horiz. % 115.23% 136.75% 141.74% 135.82% 80.03% 49.25% 100.00%
Total Cost 103,785 103,214 139,995 128,589 131,396 129,297 141,981 -18.87%
  QoQ % 0.55% -26.27% 8.87% -2.14% 1.62% -8.93% -
  Horiz. % 73.10% 72.70% 98.60% 90.57% 92.54% 91.07% 100.00%
Net Worth 350,834 341,520 341,520 338,415 322,891 319,787 316,682 7.07%
  QoQ % 2.73% 0.00% 0.92% 4.81% 0.97% 0.98% -
  Horiz. % 110.78% 107.84% 107.84% 106.86% 101.96% 100.98% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 5,278 2,173 4,346 6,209 4,657 4,657 6,209 -10.28%
  QoQ % 142.86% -50.00% -30.00% 33.33% 0.00% -25.00% -
  Horiz. % 85.00% 35.00% 70.00% 100.00% 75.00% 75.00% 100.00%
Div Payout % 47.38 % 47.86 % 33.93 % 41.66 % 47.73 % 41.92 % 40.50 % 11.04%
  QoQ % -1.00% 41.06% -18.55% -12.72% 13.86% 3.51% -
  Horiz. % 116.99% 118.17% 83.78% 102.86% 117.85% 103.51% 100.00%
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 350,834 341,520 341,520 338,415 322,891 319,787 316,682 7.07%
  QoQ % 2.73% 0.00% 0.92% 4.81% 0.97% 0.98% -
  Horiz. % 110.78% 107.84% 107.84% 106.86% 101.96% 100.98% 100.00%
NOSH 310,473 310,473 310,473 310,473 310,473 310,473 310,473 -
  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
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.84 % 4.60 % 8.29 % 10.35 % 7.18 % 8.32 % 9.65 % 1.31%
  QoQ % 113.91% -44.51% -19.90% 44.15% -13.70% -13.78% -
  Horiz. % 101.97% 47.67% 85.91% 107.25% 74.40% 86.22% 100.00%
ROE 3.18 % 1.33 % 3.75 % 4.40 % 3.02 % 3.47 % 4.84 % -24.44%
  QoQ % 139.10% -64.53% -14.77% 45.70% -12.97% -28.31% -
  Horiz. % 65.70% 27.48% 77.48% 90.91% 62.40% 71.69% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 37.08 34.85 49.17 46.20 45.59 45.42 50.62 -18.76%
  QoQ % 6.40% -29.12% 6.43% 1.34% 0.37% -10.27% -
  Horiz. % 73.25% 68.85% 97.14% 91.27% 90.06% 89.73% 100.00%
EPS 3.59 1.46 4.13 4.80 3.14 3.58 4.94 -19.18%
  QoQ % 145.89% -64.65% -13.96% 52.87% -12.29% -27.53% -
  Horiz. % 72.67% 29.55% 83.60% 97.17% 63.56% 72.47% 100.00%
DPS 1.70 0.70 1.40 2.00 1.50 1.50 2.00 -10.28%
  QoQ % 142.86% -50.00% -30.00% 33.33% 0.00% -25.00% -
  Horiz. % 85.00% 35.00% 70.00% 100.00% 75.00% 75.00% 100.00%
NAPS 1.1300 1.1000 1.1000 1.0900 1.0400 1.0300 1.0200 7.07%
  QoQ % 2.73% 0.00% 0.92% 4.81% 0.97% 0.98% -
  Horiz. % 110.78% 107.84% 107.84% 106.86% 101.96% 100.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 310,470
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 37.08 34.85 49.17 46.20 45.59 45.42 50.62 -18.76%
  QoQ % 6.40% -29.12% 6.43% 1.34% 0.37% -10.27% -
  Horiz. % 73.25% 68.85% 97.14% 91.27% 90.06% 89.73% 100.00%
EPS 3.59 1.46 4.13 4.80 3.14 3.58 4.94 -19.18%
  QoQ % 145.89% -64.65% -13.96% 52.87% -12.29% -27.53% -
  Horiz. % 72.67% 29.55% 83.60% 97.17% 63.56% 72.47% 100.00%
DPS 1.70 0.70 1.40 2.00 1.50 1.50 2.00 -10.28%
  QoQ % 142.86% -50.00% -30.00% 33.33% 0.00% -25.00% -
  Horiz. % 85.00% 35.00% 70.00% 100.00% 75.00% 75.00% 100.00%
NAPS 1.1300 1.1000 1.1000 1.0900 1.0400 1.0300 1.0200 7.07%
  QoQ % 2.73% 0.00% 0.92% 4.81% 0.97% 0.98% -
  Horiz. % 110.78% 107.84% 107.84% 106.86% 101.96% 100.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.4100 1.2300 1.7300 1.3600 1.3500 1.4000 0.9600 -
P/RPS 3.80 3.53 3.52 2.94 2.96 3.08 1.90 58.81%
  QoQ % 7.65% 0.28% 19.73% -0.68% -3.90% 62.11% -
  Horiz. % 200.00% 185.79% 185.26% 154.74% 155.79% 162.11% 100.00%
P/EPS 39.30 84.10 41.93 28.33 42.96 39.13 19.44 59.95%
  QoQ % -53.27% 100.57% 48.01% -34.05% 9.79% 101.29% -
  Horiz. % 202.16% 432.61% 215.69% 145.73% 220.99% 201.29% 100.00%
EY 2.54 1.19 2.38 3.53 2.33 2.56 5.14 -37.52%
  QoQ % 113.45% -50.00% -32.58% 51.50% -8.98% -50.19% -
  Horiz. % 49.42% 23.15% 46.30% 68.68% 45.33% 49.81% 100.00%
DY 1.21 0.57 0.81 1.47 1.11 1.07 2.08 -30.34%
  QoQ % 112.28% -29.63% -44.90% 32.43% 3.74% -48.56% -
  Horiz. % 58.17% 27.40% 38.94% 70.67% 53.37% 51.44% 100.00%
P/NAPS 1.25 1.12 1.57 1.25 1.30 1.36 0.94 20.95%
  QoQ % 11.61% -28.66% 25.60% -3.85% -4.41% 44.68% -
  Horiz. % 132.98% 119.15% 167.02% 132.98% 138.30% 144.68% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 26/08/20 16/06/20 25/02/20 28/11/19 29/08/19 29/05/19 26/02/19 -
Price 1.5000 1.5400 1.7800 1.4900 1.4100 1.3900 1.3600 -
P/RPS 4.05 4.42 3.62 3.23 3.09 3.06 2.69 31.39%
  QoQ % -8.37% 22.10% 12.07% 4.53% 0.98% 13.75% -
  Horiz. % 150.56% 164.31% 134.57% 120.07% 114.87% 113.75% 100.00%
P/EPS 41.81 105.29 43.14 31.04 44.87 38.85 27.54 32.13%
  QoQ % -60.29% 144.07% 38.98% -30.82% 15.50% 41.07% -
  Horiz. % 151.82% 382.32% 156.64% 112.71% 162.93% 141.07% 100.00%
EY 2.39 0.95 2.32 3.22 2.23 2.57 3.63 -24.34%
  QoQ % 151.58% -59.05% -27.95% 44.39% -13.23% -29.20% -
  Horiz. % 65.84% 26.17% 63.91% 88.71% 61.43% 70.80% 100.00%
DY 1.13 0.45 0.79 1.34 1.06 1.08 1.47 -16.10%
  QoQ % 151.11% -43.04% -41.04% 26.42% -1.85% -26.53% -
  Horiz. % 76.87% 30.61% 53.74% 91.16% 72.11% 73.47% 100.00%
P/NAPS 1.33 1.40 1.62 1.37 1.36 1.35 1.33 -
  QoQ % -5.00% -13.58% 18.25% 0.74% 0.74% 1.50% -
  Horiz. % 100.00% 105.26% 121.80% 103.01% 102.26% 101.50% 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.




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
 
 

488  206  564  1193 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EFRAME 0.37+0.09 
 VC 0.055+0.005 
 MAHSING 1.03+0.05 
 KANGER 0.1750.00 
 LUSTER 0.175+0.005 
 TRIVE 0.010.00 
 MRDIY 1.76+0.01 
 MGRC 0.61+0.03 
 ESCERAM 0.645+0.005 
 ASB 0.18-0.005 

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!

TOP ARTICLES

1. LION IN THE DEN SLEEPING, WAITING TO POUNCE !!! Bursa Master
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
4. [Humbled Investor] Careplus - Actual performance that exceeded market expectation HumbledInvestor
5. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
6. New Glove Catalyst-Hong Kong battling potentially deadly superbug Van Gogh of Financial
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [KAYAPLUS]: 10 Things You Need To Know About MR D.I.Y 's IPO https://www.mykayaplus.com/
PARTNERS & BROKERS