Highlights

[KHJB] QoQ TTM Result on 2019-09-30 [#3]

Stock [KHJB]: KIM HIN JOO (MALAYSIA) BERHAD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -7.55%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 88,071 96,760 101,373 101,186 101,210 98,910 97,687 -6.68%
  QoQ % -8.98% -4.55% 0.18% -0.02% 2.33% 1.25% -
  Horiz. % 90.16% 99.05% 103.77% 103.58% 103.61% 101.25% 100.00%
PBT 9,352 12,513 13,465 13,481 13,838 14,583 15,109 -27.39%
  QoQ % -25.26% -7.07% -0.12% -2.58% -5.11% -3.48% -
  Horiz. % 61.90% 82.82% 89.12% 89.22% 91.59% 96.52% 100.00%
Tax -3,082 -3,756 -4,055 -4,157 -3,753 -3,991 -3,996 -15.91%
  QoQ % 17.94% 7.37% 2.45% -10.76% 5.96% 0.13% -
  Horiz. % 77.13% 93.99% 101.48% 104.03% 93.92% 99.87% 100.00%
NP 6,270 8,757 9,410 9,324 10,085 10,592 11,113 -31.74%
  QoQ % -28.40% -6.94% 0.92% -7.55% -4.79% -4.69% -
  Horiz. % 56.42% 78.80% 84.68% 83.90% 90.75% 95.31% 100.00%
NP to SH 6,270 8,757 9,410 9,324 10,085 10,592 11,113 -31.74%
  QoQ % -28.40% -6.94% 0.92% -7.55% -4.79% -4.69% -
  Horiz. % 56.42% 78.80% 84.68% 83.90% 90.75% 95.31% 100.00%
Tax Rate 32.96 % 30.02 % 30.12 % 30.84 % 27.12 % 27.37 % 26.45 % 15.82%
  QoQ % 9.79% -0.33% -2.33% 13.72% -0.91% 3.48% -
  Horiz. % 124.61% 113.50% 113.88% 116.60% 102.53% 103.48% 100.00%
Total Cost 81,801 88,003 91,963 91,862 91,125 88,318 86,574 -3.71%
  QoQ % -7.05% -4.31% 0.11% 0.81% 3.18% 2.01% -
  Horiz. % 94.49% 101.65% 106.22% 106.11% 105.26% 102.01% 100.00%
Net Worth 73,909 77,253 75,962 73,074 43,198 40,249 38,894 53.48%
  QoQ % -4.33% 1.70% 3.95% 69.16% 7.33% 3.48% -
  Horiz. % 190.03% 198.62% 195.30% 187.88% 111.07% 103.48% 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 3,800 5,320 5,320 1,520 1,520 0 0 -
  QoQ % -28.57% 0.00% 250.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 350.00% 350.00% 100.00% 100.00% - -
Div Payout % 60.61 % 60.75 % 56.54 % 16.30 % 15.07 % - % - % -
  QoQ % -0.23% 7.45% 246.87% 8.16% 0.00% 0.00% -
  Horiz. % 402.19% 403.12% 375.18% 108.16% 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 73,909 77,253 75,962 73,074 43,198 40,249 38,894 53.48%
  QoQ % -4.33% 1.70% 3.95% 69.16% 7.33% 3.48% -
  Horiz. % 190.03% 198.62% 195.30% 187.88% 111.07% 103.48% 100.00%
NOSH 380,000 380,000 380,000 380,000 304,000 304,000 305,054 15.79%
  QoQ % 0.00% 0.00% 0.00% 25.00% 0.00% -0.35% -
  Horiz. % 124.57% 124.57% 124.57% 124.57% 99.65% 99.65% 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 7.12 % 9.05 % 9.28 % 9.21 % 9.96 % 10.71 % 11.38 % -26.87%
  QoQ % -21.33% -2.48% 0.76% -7.53% -7.00% -5.89% -
  Horiz. % 62.57% 79.53% 81.55% 80.93% 87.52% 94.11% 100.00%
ROE 8.48 % 11.34 % 12.39 % 12.76 % 23.35 % 26.32 % 28.57 % -55.54%
  QoQ % -25.22% -8.47% -2.90% -45.35% -11.28% -7.88% -
  Horiz. % 29.68% 39.69% 43.37% 44.66% 81.73% 92.12% 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 23.18 25.46 26.68 26.63 33.29 32.54 32.02 -19.39%
  QoQ % -8.96% -4.57% 0.19% -20.01% 2.30% 1.62% -
  Horiz. % 72.39% 79.51% 83.32% 83.17% 103.97% 101.62% 100.00%
EPS 1.65 2.30 2.48 2.45 3.32 3.48 3.64 -41.02%
  QoQ % -28.26% -7.26% 1.22% -26.20% -4.60% -4.40% -
  Horiz. % 45.33% 63.19% 68.13% 67.31% 91.21% 95.60% 100.00%
DPS 1.00 1.40 1.40 0.40 0.50 0.00 0.00 -
  QoQ % -28.57% 0.00% 250.00% -20.00% 0.00% 0.00% -
  Horiz. % 200.00% 280.00% 280.00% 80.00% 100.00% - -
NAPS 0.1945 0.2033 0.1999 0.1923 0.1421 0.1324 0.1275 32.55%
  QoQ % -4.33% 1.70% 3.95% 35.33% 7.33% 3.84% -
  Horiz. % 152.55% 159.45% 156.78% 150.82% 111.45% 103.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 23.18 25.46 26.68 26.63 26.63 26.03 25.71 -6.68%
  QoQ % -8.96% -4.57% 0.19% 0.00% 2.31% 1.24% -
  Horiz. % 90.16% 99.03% 103.77% 103.58% 103.58% 101.24% 100.00%
EPS 1.65 2.30 2.48 2.45 2.65 2.79 2.92 -31.67%
  QoQ % -28.26% -7.26% 1.22% -7.55% -5.02% -4.45% -
  Horiz. % 56.51% 78.77% 84.93% 83.90% 90.75% 95.55% 100.00%
DPS 1.00 1.40 1.40 0.40 0.40 0.00 0.00 -
  QoQ % -28.57% 0.00% 250.00% 0.00% 0.00% 0.00% -
  Horiz. % 250.00% 350.00% 350.00% 100.00% 100.00% - -
NAPS 0.1945 0.2033 0.1999 0.1923 0.1137 0.1059 0.1024 53.43%
  QoQ % -4.33% 1.70% 3.95% 69.13% 7.37% 3.42% -
  Horiz. % 189.94% 198.54% 195.21% 187.79% 111.04% 103.42% 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 12/04/19 - - -
Price 0.2050 0.1950 0.2750 0.2950 0.2550 0.0000 0.0000 -
P/RPS 0.88 0.77 1.03 1.11 0.77 0.00 0.00 -
  QoQ % 14.29% -25.24% -7.21% 44.16% 0.00% 0.00% -
  Horiz. % 114.29% 100.00% 133.77% 144.16% 100.00% - -
P/EPS 12.42 8.46 11.11 12.02 7.69 0.00 0.00 -
  QoQ % 46.81% -23.85% -7.57% 56.31% 0.00% 0.00% -
  Horiz. % 161.51% 110.01% 144.47% 156.31% 100.00% - -
EY 8.05 11.82 9.00 8.32 13.01 0.00 0.00 -
  QoQ % -31.90% 31.33% 8.17% -36.05% 0.00% 0.00% -
  Horiz. % 61.88% 90.85% 69.18% 63.95% 100.00% - -
DY 4.88 7.18 5.09 1.36 1.96 0.00 0.00 -
  QoQ % -32.03% 41.06% 274.26% -30.61% 0.00% 0.00% -
  Horiz. % 248.98% 366.33% 259.69% 69.39% 100.00% - -
P/NAPS 1.05 0.96 1.38 1.53 1.79 0.00 0.00 -
  QoQ % 9.37% -30.43% -9.80% -14.53% 0.00% 0.00% -
  Horiz. % 58.66% 53.63% 77.09% 85.47% 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 28/08/20 30/06/20 27/02/20 - - - - -
Price 0.2050 0.2050 0.2550 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.88 0.81 0.96 0.00 0.00 0.00 0.00 -
  QoQ % 8.64% -15.62% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.67% 84.38% 100.00% - - - -
P/EPS 12.42 8.90 10.30 0.00 0.00 0.00 0.00 -
  QoQ % 39.55% -13.59% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.58% 86.41% 100.00% - - - -
EY 8.05 11.24 9.71 0.00 0.00 0.00 0.00 -
  QoQ % -28.38% 15.76% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.90% 115.76% 100.00% - - - -
DY 4.88 6.83 5.49 0.00 0.00 0.00 0.00 -
  QoQ % -28.55% 24.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 88.89% 124.41% 100.00% - - - -
P/NAPS 1.05 1.01 1.28 0.00 0.00 0.00 0.00 -
  QoQ % 3.96% -21.09% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS