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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 81,854 80,411 89,513 88,071 96,760 101,373 101,186 -13.17%
  QoQ % 1.79% -10.17% 1.64% -8.98% -4.55% 0.18% -
  Horiz. % 80.89% 79.47% 88.46% 87.04% 95.63% 100.18% 100.00%
PBT 7,839 7,431 10,096 9,352 12,513 13,465 13,481 -30.31%
  QoQ % 5.49% -26.40% 7.96% -25.26% -7.07% -0.12% -
  Horiz. % 58.15% 55.12% 74.89% 69.37% 92.82% 99.88% 100.00%
Tax -2,076 -2,141 -2,837 -3,082 -3,756 -4,055 -4,157 -37.03%
  QoQ % 3.04% 24.53% 7.95% 17.94% 7.37% 2.45% -
  Horiz. % 49.94% 51.50% 68.25% 74.14% 90.35% 97.55% 100.00%
NP 5,763 5,290 7,259 6,270 8,757 9,410 9,324 -27.42%
  QoQ % 8.94% -27.12% 15.77% -28.40% -6.94% 0.92% -
  Horiz. % 61.81% 56.74% 77.85% 67.25% 93.92% 100.92% 100.00%
NP to SH 5,763 5,290 7,259 6,270 8,757 9,410 9,324 -27.42%
  QoQ % 8.94% -27.12% 15.77% -28.40% -6.94% 0.92% -
  Horiz. % 61.81% 56.74% 77.85% 67.25% 93.92% 100.92% 100.00%
Tax Rate 26.48 % 28.81 % 28.10 % 32.96 % 30.02 % 30.12 % 30.84 % -9.65%
  QoQ % -8.09% 2.53% -14.75% 9.79% -0.33% -2.33% -
  Horiz. % 85.86% 93.42% 91.12% 106.87% 97.34% 97.67% 100.00%
Total Cost 76,091 75,121 82,254 81,801 88,003 91,963 91,862 -11.79%
  QoQ % 1.29% -8.67% 0.55% -7.05% -4.31% 0.11% -
  Horiz. % 82.83% 81.78% 89.54% 89.05% 95.80% 100.11% 100.00%
Net Worth 7,926,800 7,744,399 76,569 73,909 77,253 75,962 73,074 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 3,800 3,800 3,800 3,800 5,320 5,320 1,520 84.10%
  QoQ % 0.00% 0.00% 0.00% -28.57% 0.00% 250.00% -
  Horiz. % 250.00% 250.00% 250.00% 250.00% 350.00% 350.00% 100.00%
Div Payout % 65.94 % 71.83 % 52.35 % 60.61 % 60.75 % 56.54 % 16.30 % 153.67%
  QoQ % -8.20% 37.21% -13.63% -0.23% 7.45% 246.87% -
  Horiz. % 404.54% 440.67% 321.17% 371.84% 372.70% 346.87% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 7,926,800 7,744,399 76,569 73,909 77,253 75,962 73,074 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
NOSH 380,000 380,000 380,000 380,000 380,000 380,000 380,000 -
  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
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.04 % 6.58 % 8.11 % 7.12 % 9.05 % 9.28 % 9.21 % -16.39%
  QoQ % 6.99% -18.87% 13.90% -21.33% -2.48% 0.76% -
  Horiz. % 76.44% 71.44% 88.06% 77.31% 98.26% 100.76% 100.00%
ROE 0.07 % 0.07 % 9.48 % 8.48 % 11.34 % 12.39 % 12.76 % -96.88%
  QoQ % 0.00% -99.26% 11.79% -25.22% -8.47% -2.90% -
  Horiz. % 0.55% 0.55% 74.29% 66.46% 88.87% 97.10% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.54 21.16 23.56 23.18 25.46 26.68 26.63 -13.18%
  QoQ % 1.80% -10.19% 1.64% -8.96% -4.57% 0.19% -
  Horiz. % 80.89% 79.46% 88.47% 87.04% 95.61% 100.19% 100.00%
EPS 1.52 1.39 1.91 1.65 2.30 2.48 2.45 -27.24%
  QoQ % 9.35% -27.23% 15.76% -28.26% -7.26% 1.22% -
  Horiz. % 62.04% 56.73% 77.96% 67.35% 93.88% 101.22% 100.00%
DPS 1.00 1.00 1.00 1.00 1.40 1.40 0.40 84.10%
  QoQ % 0.00% 0.00% 0.00% -28.57% 0.00% 250.00% -
  Horiz. % 250.00% 250.00% 250.00% 250.00% 350.00% 350.00% 100.00%
NAPS 20.8600 20.3800 0.2015 0.1945 0.2033 0.1999 0.1923 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 21.54 21.16 23.56 23.18 25.46 26.68 26.63 -13.18%
  QoQ % 1.80% -10.19% 1.64% -8.96% -4.57% 0.19% -
  Horiz. % 80.89% 79.46% 88.47% 87.04% 95.61% 100.19% 100.00%
EPS 1.52 1.39 1.91 1.65 2.30 2.48 2.45 -27.24%
  QoQ % 9.35% -27.23% 15.76% -28.26% -7.26% 1.22% -
  Horiz. % 62.04% 56.73% 77.96% 67.35% 93.88% 101.22% 100.00%
DPS 1.00 1.00 1.00 1.00 1.40 1.40 0.40 84.10%
  QoQ % 0.00% 0.00% 0.00% -28.57% 0.00% 250.00% -
  Horiz. % 250.00% 250.00% 250.00% 250.00% 350.00% 350.00% 100.00%
NAPS 20.8600 20.3800 0.2015 0.1945 0.2033 0.1999 0.1923 2,168.05%
  QoQ % 2.36% 10,014.14% 3.60% -4.33% 1.70% 3.95% -
  Horiz. % 10,847.63% 10,598.02% 104.78% 101.14% 105.72% 103.95% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.2500 0.2700 0.1900 0.2050 0.1950 0.2750 0.2950 -
P/RPS 1.16 1.28 0.81 0.88 0.77 1.03 1.11 2.98%
  QoQ % -9.38% 58.02% -7.95% 14.29% -25.24% -7.21% -
  Horiz. % 104.50% 115.32% 72.97% 79.28% 69.37% 92.79% 100.00%
P/EPS 16.48 19.40 9.95 12.42 8.46 11.11 12.02 23.39%
  QoQ % -15.05% 94.97% -19.89% 46.81% -23.85% -7.57% -
  Horiz. % 137.10% 161.40% 82.78% 103.33% 70.38% 92.43% 100.00%
EY 6.07 5.16 10.05 8.05 11.82 9.00 8.32 -18.94%
  QoQ % 17.64% -48.66% 24.84% -31.90% 31.33% 8.17% -
  Horiz. % 72.96% 62.02% 120.79% 96.75% 142.07% 108.17% 100.00%
DY 4.00 3.70 5.26 4.88 7.18 5.09 1.36 105.15%
  QoQ % 8.11% -29.66% 7.79% -32.03% 41.06% 274.26% -
  Horiz. % 294.12% 272.06% 386.76% 358.82% 527.94% 374.26% 100.00%
P/NAPS 0.01 0.01 0.94 1.05 0.96 1.38 1.53 -96.49%
  QoQ % 0.00% -98.94% -10.48% 9.37% -30.43% -9.80% -
  Horiz. % 0.65% 0.65% 61.44% 68.63% 62.75% 90.20% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date - 26/02/21 27/11/20 28/08/20 30/06/20 27/02/20 - -
Price 0.2600 0.2450 0.2200 0.2050 0.2050 0.2550 0.0000 -
P/RPS 1.21 1.16 0.93 0.88 0.81 0.96 0.00 -
  QoQ % 4.31% 24.73% 5.68% 8.64% -15.62% 0.00% -
  Horiz. % 126.04% 120.83% 96.88% 91.67% 84.38% 100.00% -
P/EPS 17.14 17.60 11.52 12.42 8.90 10.30 0.00 -
  QoQ % -2.61% 52.78% -7.25% 39.55% -13.59% 0.00% -
  Horiz. % 166.41% 170.87% 111.84% 120.58% 86.41% 100.00% -
EY 5.83 5.68 8.68 8.05 11.24 9.71 0.00 -
  QoQ % 2.64% -34.56% 7.83% -28.38% 15.76% 0.00% -
  Horiz. % 60.04% 58.50% 89.39% 82.90% 115.76% 100.00% -
DY 3.85 4.08 4.55 4.88 6.83 5.49 0.00 -
  QoQ % -5.64% -10.33% -6.76% -28.55% 24.41% 0.00% -
  Horiz. % 70.13% 74.32% 82.88% 88.89% 124.41% 100.00% -
P/NAPS 0.01 0.01 1.09 1.05 1.01 1.28 0.00 -
  QoQ % 0.00% -99.08% 3.81% 3.96% -21.09% 0.00% -
  Horiz. % 0.78% 0.78% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS