[KHJB] QoQ Annualized Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 78,480 101,373 96,838 99,770 96,932 97,687 92,173 -10.16% QoQ % -22.58% 4.68% -2.94% 2.93% -0.77% 5.98% - Horiz. % 85.14% 109.98% 105.06% 108.24% 105.16% 105.98% 100.00%
PBT 7,476 13,465 12,520 13,352 11,284 15,451 15,146 -37.52% QoQ % -44.48% 7.55% -6.23% 18.33% -26.97% 2.01% - Horiz. % 49.36% 88.90% 82.66% 88.15% 74.50% 102.01% 100.00%
Tax -2,348 -4,055 -3,789 -3,572 -3,544 -4,339 -4,030 -30.23% QoQ % 42.10% -7.01% -6.08% -0.79% 18.32% -7.65% - Horiz. % 58.25% 100.60% 94.01% 88.62% 87.93% 107.65% 100.00%
NP 5,128 9,410 8,730 9,780 7,740 11,112 11,116 -40.27% QoQ % -45.50% 7.78% -10.73% 26.36% -30.35% -0.04% - Horiz. % 46.13% 84.65% 78.54% 87.98% 69.63% 99.96% 100.00%
NP to SH 5,128 9,410 8,730 9,780 7,740 11,112 11,116 -40.27% QoQ % -45.50% 7.78% -10.73% 26.36% -30.35% -0.04% - Horiz. % 46.13% 84.65% 78.54% 87.98% 69.63% 99.96% 100.00%
Tax Rate 31.41 % 30.12 % 30.27 % 26.75 % 31.41 % 28.08 % 26.61 % 11.68% QoQ % 4.28% -0.50% 13.16% -14.84% 11.86% 5.52% - Horiz. % 118.04% 113.19% 113.75% 100.53% 118.04% 105.52% 100.00%
Total Cost 73,352 91,963 88,108 89,990 89,192 86,575 81,057 -6.44% QoQ % -20.24% 4.38% -2.09% 0.89% 3.02% 6.81% - Horiz. % 90.49% 113.45% 108.70% 111.02% 110.04% 106.81% 100.00%
Net Worth 77,253 75,962 73,074 43,198 40,249 38,709 - - QoQ % 1.70% 3.95% 69.16% 7.33% 3.98% 0.00% - Horiz. % 199.57% 196.23% 188.77% 111.60% 103.98% 100.00% -
Dividend 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 5,700 2,533 3,040 - - - - QoQ % 0.00% 125.00% -16.67% 0.00% 0.00% 0.00% - Horiz. % 0.00% 187.50% 83.33% 100.00% - - -
Div Payout % - % 60.57 % 29.02 % 31.08 % - % - % - % - QoQ % 0.00% 108.72% -6.63% 0.00% 0.00% 0.00% - Horiz. % 0.00% 194.88% 93.37% 100.00% - - -
Equity 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 77,253 75,962 73,074 43,198 40,249 38,709 - - QoQ % 1.70% 3.95% 69.16% 7.33% 3.98% 0.00% - Horiz. % 199.57% 196.23% 188.77% 111.60% 103.98% 100.00% -
NOSH 380,000 380,000 380,000 304,000 304,000 303,606 304,270 15.96% QoQ % 0.00% 0.00% 25.00% 0.00% 0.13% -0.22% - Horiz. % 124.89% 124.89% 124.89% 99.91% 99.91% 99.78% 100.00%
Ratio Analysis 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.53 % 9.28 % 9.02 % 9.80 % 7.98 % 11.38 % 12.06 % -33.54% QoQ % -29.63% 2.88% -7.96% 22.81% -29.88% -5.64% - Horiz. % 54.15% 76.95% 74.79% 81.26% 66.17% 94.36% 100.00%
ROE 6.64 % 12.39 % 11.95 % 22.64 % 19.23 % 28.71 % - % - QoQ % -46.41% 3.68% -47.22% 17.73% -33.02% 0.00% - Horiz. % 23.13% 43.16% 41.62% 78.86% 66.98% 100.00% -
Per Share 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.65 26.68 25.48 32.82 31.89 32.18 30.29 -22.52% QoQ % -22.60% 4.71% -22.36% 2.92% -0.90% 6.24% - Horiz. % 68.17% 88.08% 84.12% 108.35% 105.28% 106.24% 100.00%
EPS 1.36 2.76 2.67 3.22 2.56 3.66 3.65 -48.19% QoQ % -50.72% 3.37% -17.08% 25.78% -30.05% 0.27% - Horiz. % 37.26% 75.62% 73.15% 88.22% 70.14% 100.27% 100.00%
DPS 0.00 1.50 0.67 1.00 0.00 0.00 0.00 - QoQ % 0.00% 123.88% -33.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 150.00% 67.00% 100.00% - - -
NAPS 0.2033 0.1999 0.1923 0.1421 0.1324 0.1275 - - QoQ % 1.70% 3.95% 35.33% 7.33% 3.84% 0.00% - Horiz. % 159.45% 156.78% 150.82% 111.45% 103.84% 100.00% -
Adjusted Per Share Value based on latest NOSH - 380,000 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 20.65 26.68 25.48 26.26 25.51 25.71 24.26 -10.18% QoQ % -22.60% 4.71% -2.97% 2.94% -0.78% 5.98% - Horiz. % 85.12% 109.98% 105.03% 108.24% 105.15% 105.98% 100.00%
EPS 1.36 2.76 2.67 2.57 2.04 2.92 2.93 -40.02% QoQ % -50.72% 3.37% 3.89% 25.98% -30.14% -0.34% - Horiz. % 46.42% 94.20% 91.13% 87.71% 69.62% 99.66% 100.00%
DPS 0.00 1.50 0.67 0.80 0.00 0.00 0.00 - QoQ % 0.00% 123.88% -16.25% 0.00% 0.00% 0.00% - Horiz. % 0.00% 187.50% 83.75% 100.00% - - -
NAPS 0.2033 0.1999 0.1923 0.1137 0.1059 0.1019 - - QoQ % 1.70% 3.95% 69.13% 7.37% 3.93% 0.00% - Horiz. % 199.51% 196.17% 188.71% 111.58% 103.93% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 - - - - -
Price 0.1950 0.2750 0.2950 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.94 1.03 1.16 0.00 0.00 0.00 0.00 - QoQ % -8.74% -11.21% 0.00% 0.00% 0.00% 0.00% - Horiz. % 81.03% 88.79% 100.00% - - - -
P/EPS 14.45 11.11 12.84 0.00 0.00 0.00 0.00 - QoQ % 30.06% -13.47% 0.00% 0.00% 0.00% 0.00% - Horiz. % 112.54% 86.53% 100.00% - - - -
EY 6.92 9.00 7.79 0.00 0.00 0.00 0.00 - QoQ % -23.11% 15.53% 0.00% 0.00% 0.00% 0.00% - Horiz. % 88.83% 115.53% 100.00% - - - -
DY 0.00 5.45 2.26 0.00 0.00 0.00 0.00 - QoQ % 0.00% 141.15% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 241.15% 100.00% - - - -
P/NAPS 0.96 1.38 1.53 0.00 0.00 0.00 0.00 - QoQ % -30.43% -9.80% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.75% 90.20% 100.00% - - - -
Price Multiplier on Announcement Date 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 30/06/20 27/02/20 29/11/19 26/08/19 - - - -
Price 0.2050 0.2550 0.2800 0.2900 0.0000 0.0000 0.0000 -
P/RPS 0.99 0.96 1.10 0.88 0.00 0.00 0.00 - QoQ % 3.13% -12.73% 25.00% 0.00% 0.00% 0.00% - Horiz. % 112.50% 109.09% 125.00% 100.00% - - -
P/EPS 15.19 10.30 12.19 9.01 0.00 0.00 0.00 - QoQ % 47.48% -15.50% 35.29% 0.00% 0.00% 0.00% - Horiz. % 168.59% 114.32% 135.29% 100.00% - - -
EY 6.58 9.71 8.21 11.09 0.00 0.00 0.00 - QoQ % -32.23% 18.27% -25.97% 0.00% 0.00% 0.00% - Horiz. % 59.33% 87.56% 74.03% 100.00% - - -
DY 0.00 5.88 2.38 3.45 0.00 0.00 0.00 - QoQ % 0.00% 147.06% -31.01% 0.00% 0.00% 0.00% - Horiz. % 0.00% 170.43% 68.99% 100.00% - - -
P/NAPS 1.01 1.28 1.46 2.04 0.00 0.00 0.00 - QoQ % -21.09% -12.33% -28.43% 0.00% 0.00% 0.00% - Horiz. % 49.51% 62.75% 71.57% 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.
Comment
KHJ_2019_Q2_Interim Financial Statement 20190630.pdf 
