Highlights

[KHJB] QoQ TTM 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 -     -28.40%    YoY -     -37.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 89,513 88,071 96,760 101,373 101,186 101,210 98,910 -6.42%
  QoQ % 1.64% -8.98% -4.55% 0.18% -0.02% 2.33% -
  Horiz. % 90.50% 89.04% 97.83% 102.49% 102.30% 102.33% 100.00%
PBT 10,096 9,352 12,513 13,465 13,481 13,838 14,583 -21.69%
  QoQ % 7.96% -25.26% -7.07% -0.12% -2.58% -5.11% -
  Horiz. % 69.23% 64.13% 85.81% 92.33% 92.44% 94.89% 100.00%
Tax -2,837 -3,082 -3,756 -4,055 -4,157 -3,753 -3,991 -20.30%
  QoQ % 7.95% 17.94% 7.37% 2.45% -10.76% 5.96% -
  Horiz. % 71.08% 77.22% 94.11% 101.60% 104.16% 94.04% 100.00%
NP 7,259 6,270 8,757 9,410 9,324 10,085 10,592 -22.21%
  QoQ % 15.77% -28.40% -6.94% 0.92% -7.55% -4.79% -
  Horiz. % 68.53% 59.20% 82.68% 88.84% 88.03% 95.21% 100.00%
NP to SH 7,259 6,270 8,757 9,410 9,324 10,085 10,592 -22.21%
  QoQ % 15.77% -28.40% -6.94% 0.92% -7.55% -4.79% -
  Horiz. % 68.53% 59.20% 82.68% 88.84% 88.03% 95.21% 100.00%
Tax Rate 28.10 % 32.96 % 30.02 % 30.12 % 30.84 % 27.12 % 27.37 % 1.77%
  QoQ % -14.75% 9.79% -0.33% -2.33% 13.72% -0.91% -
  Horiz. % 102.67% 120.42% 109.68% 110.05% 112.68% 99.09% 100.00%
Total Cost 82,254 81,801 88,003 91,963 91,862 91,125 88,318 -4.62%
  QoQ % 0.55% -7.05% -4.31% 0.11% 0.81% 3.18% -
  Horiz. % 93.13% 92.62% 99.64% 104.13% 104.01% 103.18% 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 3,800 3,800 5,320 5,320 1,520 1,520 0 -
  QoQ % 0.00% -28.57% 0.00% 250.00% 0.00% 0.00% -
  Horiz. % 250.00% 250.00% 350.00% 350.00% 100.00% 100.00% -
Div Payout % 52.35 % 60.61 % 60.75 % 56.54 % 16.30 % 15.07 % - % -
  QoQ % -13.63% -0.23% 7.45% 246.87% 8.16% 0.00% -
  Horiz. % 347.38% 402.19% 403.12% 375.18% 108.16% 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 8.11 % 7.12 % 9.05 % 9.28 % 9.21 % 9.96 % 10.71 % -16.88%
  QoQ % 13.90% -21.33% -2.48% 0.76% -7.53% -7.00% -
  Horiz. % 75.72% 66.48% 84.50% 86.65% 85.99% 93.00% 100.00%
ROE 9.48 % 8.48 % 11.34 % 12.39 % 12.76 % 23.35 % 26.32 % -49.28%
  QoQ % 11.79% -25.22% -8.47% -2.90% -45.35% -11.28% -
  Horiz. % 36.02% 32.22% 43.09% 47.07% 48.48% 88.72% 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 23.56 23.18 25.46 26.68 26.63 33.29 32.54 -19.32%
  QoQ % 1.64% -8.96% -4.57% 0.19% -20.01% 2.30% -
  Horiz. % 72.40% 71.24% 78.24% 81.99% 81.84% 102.30% 100.00%
EPS 1.91 1.65 2.30 2.48 2.45 3.32 3.48 -32.89%
  QoQ % 15.76% -28.26% -7.26% 1.22% -26.20% -4.60% -
  Horiz. % 54.89% 47.41% 66.09% 71.26% 70.40% 95.40% 100.00%
DPS 1.00 1.00 1.40 1.40 0.40 0.50 0.00 -
  QoQ % 0.00% -28.57% 0.00% 250.00% -20.00% 0.00% -
  Horiz. % 200.00% 200.00% 280.00% 280.00% 80.00% 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 23.56 23.18 25.46 26.68 26.63 26.63 26.03 -6.41%
  QoQ % 1.64% -8.96% -4.57% 0.19% 0.00% 2.31% -
  Horiz. % 90.51% 89.05% 97.81% 102.50% 102.31% 102.31% 100.00%
EPS 1.91 1.65 2.30 2.48 2.45 2.65 2.79 -22.27%
  QoQ % 15.76% -28.26% -7.26% 1.22% -7.55% -5.02% -
  Horiz. % 68.46% 59.14% 82.44% 88.89% 87.81% 94.98% 100.00%
DPS 1.00 1.00 1.40 1.40 0.40 0.40 0.00 -
  QoQ % 0.00% -28.57% 0.00% 250.00% 0.00% 0.00% -
  Horiz. % 250.00% 250.00% 350.00% 350.00% 100.00% 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 12/04/19 - -
Price 0.1900 0.2050 0.1950 0.2750 0.2950 0.2550 0.0000 -
P/RPS 0.81 0.88 0.77 1.03 1.11 0.77 0.00 -
  QoQ % -7.95% 14.29% -25.24% -7.21% 44.16% 0.00% -
  Horiz. % 105.19% 114.29% 100.00% 133.77% 144.16% 100.00% -
P/EPS 9.95 12.42 8.46 11.11 12.02 7.69 0.00 -
  QoQ % -19.89% 46.81% -23.85% -7.57% 56.31% 0.00% -
  Horiz. % 129.39% 161.51% 110.01% 144.47% 156.31% 100.00% -
EY 10.05 8.05 11.82 9.00 8.32 13.01 0.00 -
  QoQ % 24.84% -31.90% 31.33% 8.17% -36.05% 0.00% -
  Horiz. % 77.25% 61.88% 90.85% 69.18% 63.95% 100.00% -
DY 5.26 4.88 7.18 5.09 1.36 1.96 0.00 -
  QoQ % 7.79% -32.03% 41.06% 274.26% -30.61% 0.00% -
  Horiz. % 268.37% 248.98% 366.33% 259.69% 69.39% 100.00% -
P/NAPS 0.94 1.05 0.96 1.38 1.53 1.79 0.00 -
  QoQ % -10.48% 9.37% -30.43% -9.80% -14.53% 0.00% -
  Horiz. % 52.51% 58.66% 53.63% 77.09% 85.47% 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 - - - -
Price 0.2200 0.2050 0.2050 0.2550 0.0000 0.0000 0.0000 -
P/RPS 0.93 0.88 0.81 0.96 0.00 0.00 0.00 -
  QoQ % 5.68% 8.64% -15.62% 0.00% 0.00% 0.00% -
  Horiz. % 96.88% 91.67% 84.38% 100.00% - - -
P/EPS 11.52 12.42 8.90 10.30 0.00 0.00 0.00 -
  QoQ % -7.25% 39.55% -13.59% 0.00% 0.00% 0.00% -
  Horiz. % 111.84% 120.58% 86.41% 100.00% - - -
EY 8.68 8.05 11.24 9.71 0.00 0.00 0.00 -
  QoQ % 7.83% -28.38% 15.76% 0.00% 0.00% 0.00% -
  Horiz. % 89.39% 82.90% 115.76% 100.00% - - -
DY 4.55 4.88 6.83 5.49 0.00 0.00 0.00 -
  QoQ % -6.76% -28.55% 24.41% 0.00% 0.00% 0.00% -
  Horiz. % 82.88% 88.89% 124.41% 100.00% - - -
P/NAPS 1.09 1.05 1.01 1.28 0.00 0.00 0.00 -
  QoQ % 3.81% 3.96% -21.09% 0.00% 0.00% 0.00% -
  Horiz. % 85.16% 82.03% 78.91% 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
 
 

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