Highlights

[KHJB] QoQ TTM 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 -     -4.69%    YoY -     - %
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18  -   -  CAGR
Revenue 101,373 101,186 101,210 98,910 97,687  -   -  3.77%
  QoQ % 0.18% -0.02% 2.33% 1.25% - - -
  Horiz. % 103.77% 103.58% 103.61% 101.25% 100.00% - -
PBT 13,465 13,481 13,838 14,583 15,109  -   -  -10.88%
  QoQ % -0.12% -2.58% -5.11% -3.48% - - -
  Horiz. % 89.12% 89.22% 91.59% 96.52% 100.00% - -
Tax -4,055 -4,157 -3,753 -3,991 -3,996  -   -  1.48%
  QoQ % 2.45% -10.76% 5.96% 0.13% - - -
  Horiz. % 101.48% 104.03% 93.92% 99.87% 100.00% - -
NP 9,410 9,324 10,085 10,592 11,113  -   -  -15.32%
  QoQ % 0.92% -7.55% -4.79% -4.69% - - -
  Horiz. % 84.68% 83.90% 90.75% 95.31% 100.00% - -
NP to SH 9,410 9,324 10,085 10,592 11,113  -   -  -15.32%
  QoQ % 0.92% -7.55% -4.79% -4.69% - - -
  Horiz. % 84.68% 83.90% 90.75% 95.31% 100.00% - -
Tax Rate 30.12 % 30.84 % 27.12 % 27.37 % 26.45 %  -  %  -  % 13.88%
  QoQ % -2.33% 13.72% -0.91% 3.48% - - -
  Horiz. % 113.88% 116.60% 102.53% 103.48% 100.00% - -
Total Cost 91,963 91,862 91,125 88,318 86,574  -   -  6.22%
  QoQ % 0.11% 0.81% 3.18% 2.01% - - -
  Horiz. % 106.22% 106.11% 105.26% 102.01% 100.00% - -
Net Worth 75,962 73,074 43,198 40,249 38,894  -   -  95.30%
  QoQ % 3.95% 69.16% 7.33% 3.48% - - -
  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  -   -  CAGR
Div 5,320 1,520 1,520 0 0  -   -  -
  QoQ % 250.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 350.00% 100.00% 100.00% - - - -
Div Payout % 56.54 % 16.30 % 15.07 % - % - %  -  %  -  % -
  QoQ % 246.87% 8.16% 0.00% 0.00% - - -
  Horiz. % 375.18% 108.16% 100.00% - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18  -   -  CAGR
Net Worth 75,962 73,074 43,198 40,249 38,894  -   -  95.30%
  QoQ % 3.95% 69.16% 7.33% 3.48% - - -
  Horiz. % 195.30% 187.88% 111.07% 103.48% 100.00% - -
NOSH 380,000 380,000 304,000 304,000 305,054  -   -  24.57%
  QoQ % 0.00% 25.00% 0.00% -0.35% - - -
  Horiz. % 124.57% 124.57% 99.65% 99.65% 100.00% - -
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18  -   -  CAGR
NP Margin 9.28 % 9.21 % 9.96 % 10.71 % 11.38 %  -  %  -  % -18.45%
  QoQ % 0.76% -7.53% -7.00% -5.89% - - -
  Horiz. % 81.55% 80.93% 87.52% 94.11% 100.00% - -
ROE 12.39 % 12.76 % 23.35 % 26.32 % 28.57 %  -  %  -  % -56.63%
  QoQ % -2.90% -45.35% -11.28% -7.88% - - -
  Horiz. % 43.37% 44.66% 81.73% 92.12% 100.00% - -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18  -   -  CAGR
RPS 26.68 26.63 33.29 32.54 32.02  -   -  -16.68%
  QoQ % 0.19% -20.01% 2.30% 1.62% - - -
  Horiz. % 83.32% 83.17% 103.97% 101.62% 100.00% - -
EPS 2.48 2.45 3.32 3.48 3.64  -   -  -31.87%
  QoQ % 1.22% -26.20% -4.60% -4.40% - - -
  Horiz. % 68.13% 67.31% 91.21% 95.60% 100.00% - -
DPS 1.40 0.40 0.50 0.00 0.00  -   -  -
  QoQ % 250.00% -20.00% 0.00% 0.00% - - -
  Horiz. % 280.00% 80.00% 100.00% - - - -
NAPS 0.1999 0.1923 0.1421 0.1324 0.1275  -   -  56.78%
  QoQ % 3.95% 35.33% 7.33% 3.84% - - -
  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  -   -  CAGR
RPS 26.68 26.63 26.63 26.03 25.71  -   -  3.77%
  QoQ % 0.19% 0.00% 2.31% 1.24% - - -
  Horiz. % 103.77% 103.58% 103.58% 101.24% 100.00% - -
EPS 2.48 2.45 2.65 2.79 2.92  -   -  -15.07%
  QoQ % 1.22% -7.55% -5.02% -4.45% - - -
  Horiz. % 84.93% 83.90% 90.75% 95.55% 100.00% - -
DPS 1.40 0.40 0.40 0.00 0.00  -   -  -
  QoQ % 250.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 350.00% 100.00% 100.00% - - - -
NAPS 0.1999 0.1923 0.1137 0.1059 0.1024  -   -  95.21%
  QoQ % 3.95% 69.13% 7.37% 3.42% - - -
  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  -   -  CAGR
Date 31/12/19 30/09/19 12/04/19 - -  -   -  -
Price 0.2750 0.2950 0.2550 0.0000 0.0000  -   -  -
P/RPS 1.03 1.11 0.77 0.00 0.00  -   -  -
  QoQ % -7.21% 44.16% 0.00% 0.00% - - -
  Horiz. % 133.77% 144.16% 100.00% - - - -
P/EPS 11.11 12.02 7.69 0.00 0.00  -   -  -
  QoQ % -7.57% 56.31% 0.00% 0.00% - - -
  Horiz. % 144.47% 156.31% 100.00% - - - -
EY 9.00 8.32 13.01 0.00 0.00  -   -  -
  QoQ % 8.17% -36.05% 0.00% 0.00% - - -
  Horiz. % 69.18% 63.95% 100.00% - - - -
DY 5.09 1.36 1.96 0.00 0.00  -   -  -
  QoQ % 274.26% -30.61% 0.00% 0.00% - - -
  Horiz. % 259.69% 69.39% 100.00% - - - -
P/NAPS 1.38 1.53 1.79 0.00 0.00  -   -  -
  QoQ % -9.80% -14.53% 0.00% 0.00% - - -
  Horiz. % 77.09% 85.47% 100.00% - - - -
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18  -   -  CAGR
Date 27/02/20 - - - -  -   -  -
Price 0.2550 0.0000 0.0000 0.0000 0.0000  -   -  -
P/RPS 0.96 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/EPS 10.30 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
EY 9.71 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
DY 5.49 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 100.00% - - - - - -
P/NAPS 1.28 0.00 0.00 0.00 0.00  -   -  -
  QoQ % 0.00% 0.00% 0.00% 0.00% - - -
  Horiz. % 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!
PARTNERS & BROKERS