Highlights

[JOHOTIN] YoY 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?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 115,112 141,559 115,577 123,410 115,357 113,630 58,757 11.85%
  YoY % -18.68% 22.48% -6.35% 6.98% 1.52% 93.39% -
  Horiz. % 195.91% 240.92% 196.70% 210.03% 196.33% 193.39% 100.00%
PBT 14,594 12,034 5,750 8,739 12,529 9,216 -548 -
  YoY % 21.27% 109.29% -34.20% -30.25% 35.95% 1,781.75% -
  Horiz. % -2,663.14% -2,195.99% -1,049.27% -1,594.71% -2,286.31% -1,681.75% 100.00%
Tax -3,267 -1,871 -2,158 -1,877 -2,562 -2,597 295 -
  YoY % -74.61% 13.30% -14.97% 26.74% 1.35% -980.34% -
  Horiz. % -1,107.46% -634.24% -731.53% -636.27% -868.47% -880.34% 100.00%
NP 11,327 10,163 3,592 6,862 9,967 6,619 -253 -
  YoY % 11.45% 182.93% -47.65% -31.15% 50.58% 2,716.21% -
  Horiz. % -4,477.08% -4,017.00% -1,419.76% -2,712.25% -3,939.53% -2,616.21% 100.00%
NP to SH 11,139 9,757 3,462 6,884 9,365 6,683 -334 -
  YoY % 14.16% 181.83% -49.71% -26.49% 40.13% 2,100.90% -
  Horiz. % -3,335.03% -2,921.26% -1,036.53% -2,061.08% -2,803.89% -2,000.90% 100.00%
Tax Rate 22.39 % 15.55 % 37.53 % 21.48 % 20.45 % 28.18 % - % -
  YoY % 43.99% -58.57% 74.72% 5.04% -27.43% 0.00% -
  Horiz. % 79.45% 55.18% 133.18% 76.22% 72.57% 100.00% -
Total Cost 103,785 131,396 111,985 116,548 105,390 107,011 59,010 9.86%
  YoY % -21.01% 17.33% -3.92% 10.59% -1.51% 81.34% -
  Horiz. % 175.88% 222.67% 189.77% 197.51% 178.60% 181.34% 100.00%
Net Worth 350,834 322,891 294,949 256,084 208,940 191,342 231,325 7.18%
  YoY % 8.65% 9.47% 15.18% 22.56% 9.20% -17.28% -
  Horiz. % 151.66% 139.58% 127.50% 110.70% 90.32% 82.72% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,278 4,657 1,552 2,753 - 3,266 - -
  YoY % 13.33% 200.00% -43.62% 0.00% 0.00% 0.00% -
  Horiz. % 161.56% 142.56% 47.52% 84.29% 0.00% 100.00% -
Div Payout % 47.38 % 47.73 % 44.84 % 40.00 % - % 48.88 % - % -
  YoY % -0.73% 6.45% 12.10% 0.00% 0.00% 0.00% -
  Horiz. % 96.93% 97.65% 91.73% 81.83% 0.00% 100.00% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 350,834 322,891 294,949 256,084 208,940 191,342 231,325 7.18%
  YoY % 8.65% 9.47% 15.18% 22.56% 9.20% -17.28% -
  Horiz. % 151.66% 139.58% 127.50% 110.70% 90.32% 82.72% 100.00%
NOSH 310,473 310,473 310,473 275,360 93,276 93,337 123,703 16.56%
  YoY % 0.00% 0.00% 12.75% 195.21% -0.07% -24.55% -
  Horiz. % 250.98% 250.98% 250.98% 222.60% 75.40% 75.45% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 9.84 % 7.18 % 3.11 % 5.56 % 8.64 % 5.83 % -0.43 % -
  YoY % 37.05% 130.87% -44.06% -35.65% 48.20% 1,455.81% -
  Horiz. % -2,288.37% -1,669.77% -723.26% -1,293.02% -2,009.30% -1,355.81% 100.00%
ROE 3.18 % 3.02 % 1.17 % 2.69 % 4.48 % 3.49 % -0.14 % -
  YoY % 5.30% 158.12% -56.51% -39.96% 28.37% 2,592.86% -
  Horiz. % -2,271.43% -2,157.14% -835.71% -1,921.43% -3,200.00% -2,492.86% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 37.08 45.59 37.23 44.82 123.67 121.74 47.50 -4.04%
  YoY % -18.67% 22.46% -16.93% -63.76% 1.59% 156.29% -
  Horiz. % 78.06% 95.98% 78.38% 94.36% 260.36% 256.29% 100.00%
EPS 3.59 3.14 1.12 2.50 10.04 7.16 -0.27 -
  YoY % 14.33% 180.36% -55.20% -75.10% 40.22% 2,751.85% -
  Horiz. % -1,329.63% -1,162.96% -414.81% -925.93% -3,718.52% -2,651.85% 100.00%
DPS 1.70 1.50 0.50 1.00 0.00 3.50 0.00 -
  YoY % 13.33% 200.00% -50.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.57% 42.86% 14.29% 28.57% 0.00% 100.00% -
NAPS 1.1300 1.0400 0.9500 0.9300 2.2400 2.0500 1.8700 -8.05%
  YoY % 8.65% 9.47% 2.15% -58.48% 9.27% 9.63% -
  Horiz. % 60.43% 55.61% 50.80% 49.73% 119.79% 109.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 310,470
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 37.08 45.59 37.23 39.75 37.16 36.60 18.93 11.85%
  YoY % -18.67% 22.46% -6.34% 6.97% 1.53% 93.34% -
  Horiz. % 195.88% 240.83% 196.67% 209.98% 196.30% 193.34% 100.00%
EPS 3.59 3.14 1.12 2.22 3.02 2.15 -0.11 -
  YoY % 14.33% 180.36% -49.55% -26.49% 40.47% 2,054.55% -
  Horiz. % -3,263.64% -2,854.55% -1,018.18% -2,018.18% -2,745.45% -1,954.55% 100.00%
DPS 1.70 1.50 0.50 0.89 0.00 1.05 0.00 -
  YoY % 13.33% 200.00% -43.82% 0.00% 0.00% 0.00% -
  Horiz. % 161.90% 142.86% 47.62% 84.76% 0.00% 100.00% -
NAPS 1.1300 1.0400 0.9500 0.8248 0.6730 0.6163 0.7451 7.18%
  YoY % 8.65% 9.47% 15.18% 22.56% 9.20% -17.29% -
  Horiz. % 151.66% 139.58% 127.50% 110.70% 90.32% 82.71% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.4100 1.3500 0.9500 1.5900 2.0500 1.5100 1.6900 -
P/RPS 3.80 2.96 2.55 3.55 1.66 1.24 3.56 1.09%
  YoY % 28.38% 16.08% -28.17% 113.86% 33.87% -65.17% -
  Horiz. % 106.74% 83.15% 71.63% 99.72% 46.63% 34.83% 100.00%
P/EPS 39.30 42.96 85.20 63.60 20.42 21.09 -625.93 -
  YoY % -8.52% -49.58% 33.96% 211.46% -3.18% 103.37% -
  Horiz. % -6.28% -6.86% -13.61% -10.16% -3.26% -3.37% 100.00%
EY 2.54 2.33 1.17 1.57 4.90 4.74 -0.16 -
  YoY % 9.01% 99.15% -25.48% -67.96% 3.38% 3,062.50% -
  Horiz. % -1,587.50% -1,456.25% -731.25% -981.25% -3,062.50% -2,962.50% 100.00%
DY 1.21 1.11 0.53 0.63 0.00 2.32 0.00 -
  YoY % 9.01% 109.43% -15.87% 0.00% 0.00% 0.00% -
  Horiz. % 52.16% 47.84% 22.84% 27.16% 0.00% 100.00% -
P/NAPS 1.25 1.30 1.00 1.71 0.92 0.74 0.90 5.62%
  YoY % -3.85% 30.00% -41.52% 85.87% 24.32% -17.78% -
  Horiz. % 138.89% 144.44% 111.11% 190.00% 102.22% 82.22% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 26/08/20 29/08/19 30/08/18 25/08/17 29/08/16 26/08/15 20/08/14 -
Price 1.5000 1.4100 0.9550 1.4300 2.3700 1.2800 1.7100 -
P/RPS 4.05 3.09 2.57 3.19 1.92 1.05 3.60 1.98%
  YoY % 31.07% 20.23% -19.44% 66.15% 82.86% -70.83% -
  Horiz. % 112.50% 85.83% 71.39% 88.61% 53.33% 29.17% 100.00%
P/EPS 41.81 44.87 85.64 57.20 23.61 17.88 -633.33 -
  YoY % -6.82% -47.61% 49.72% 142.27% 32.05% 102.82% -
  Horiz. % -6.60% -7.08% -13.52% -9.03% -3.73% -2.82% 100.00%
EY 2.39 2.23 1.17 1.75 4.24 5.59 -0.16 -
  YoY % 7.17% 90.60% -33.14% -58.73% -24.15% 3,593.75% -
  Horiz. % -1,493.75% -1,393.75% -731.25% -1,093.75% -2,650.00% -3,493.75% 100.00%
DY 1.13 1.06 0.52 0.70 0.00 2.73 0.00 -
  YoY % 6.60% 103.85% -25.71% 0.00% 0.00% 0.00% -
  Horiz. % 41.39% 38.83% 19.05% 25.64% 0.00% 100.00% -
P/NAPS 1.33 1.36 1.01 1.54 1.06 0.62 0.91 6.52%
  YoY % -2.21% 34.65% -34.42% 45.28% 70.97% -31.87% -
  Horiz. % 146.15% 149.45% 110.99% 169.23% 116.48% 68.13% 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
 
 

314  718  494  640 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.195-0.03 
 AT 0.085-0.005 
 DGSB 0.23+0.035 
 MAHSING 1.13-0.05 
 PHB 0.0250.00 
 IMPIANA 0.10+0.02 
 SUPERMX-C1I 0.15-0.02 
 LUSTER-WA 0.105-0.02 
 VC 0.05-0.01 
 ISTONE 0.245+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. Greatec: do not buy it - Koon Yew Yin Koon Yew Yin's Blog
2. Mah Sing: buyers be forewarned - Koon Yew Yin Koon Yew Yin's Blog
3. LUSTER - IS IT ANOTHER GLOVE TITAN? HIDDEN WINNER(S) OF PHARMACEUTICAL DEMAND PENT UP
4. SUPERMAX - BEYOND GLOVES !!! freetospeak
5. Music still loud at the GLOVES party gloveharicut
6. IT'S A TIME FOR THIS GLOVES GOING TO SKYROCKET!!! Follow Kim's Stockwatch!
7. SUPERMAX OBM - The George Soros bet AGAIN? (REVISIT) freetospeak
8. LET'S GET ROLLING THIS GLOVES TO NEXT LEVEL!!! Follow Kim's Stockwatch!
PARTNERS & BROKERS