[KHJB] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 24,186 16,963 19,620 28,744 22,744 25,652 24,233 -0.13% QoQ % 42.58% -13.54% -31.74% 26.38% -11.34% 5.86% - Horiz. % 99.81% 70.00% 80.96% 118.62% 93.86% 105.86% 100.00%
PBT 3,458 694 1,869 4,075 2,714 3,855 2,821 14.50% QoQ % 398.27% -62.87% -54.13% 50.15% -29.60% 36.65% - Horiz. % 122.58% 24.60% 66.25% 144.45% 96.21% 136.65% 100.00%
Tax -811 -226 -587 -1,213 -1,056 -900 -886 -5.71% QoQ % -258.85% 61.50% 51.61% -14.87% -17.33% -1.58% - Horiz. % 91.53% 25.51% 66.25% 136.91% 119.19% 101.58% 100.00%
NP 2,647 468 1,282 2,862 1,658 2,955 1,935 23.16% QoQ % 465.60% -63.49% -55.21% 72.62% -43.89% 52.71% - Horiz. % 136.80% 24.19% 66.25% 147.91% 85.68% 152.71% 100.00%
NP to SH 2,647 468 1,282 2,862 1,658 2,955 1,935 23.16% QoQ % 465.60% -63.49% -55.21% 72.62% -43.89% 52.71% - Horiz. % 136.80% 24.19% 66.25% 147.91% 85.68% 152.71% 100.00%
Tax Rate 23.45 % 32.56 % 31.41 % 29.77 % 38.91 % 23.35 % 31.41 % -17.66% QoQ % -27.98% 3.66% 5.51% -23.49% 66.64% -25.66% - Horiz. % 74.66% 103.66% 100.00% 94.78% 123.88% 74.34% 100.00%
Total Cost 21,539 16,495 18,338 25,882 21,086 22,697 22,298 -2.28% QoQ % 30.58% -10.05% -29.15% 22.74% -7.10% 1.79% - Horiz. % 96.60% 73.98% 82.24% 116.07% 94.56% 101.79% 100.00%
Net Worth 76,569 73,909 77,253 75,962 73,074 43,198 40,249 53.35% QoQ % 3.60% -4.33% 1.70% 3.95% 69.16% 7.33% - Horiz. % 190.24% 183.63% 191.94% 188.73% 181.55% 107.33% 100.00%
Dividend 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - - 3,800 - 1,520 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 250.00% 0.00% 100.00% -
Div Payout % - % - % - % 132.77 % - % 51.44 % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 258.11% 0.00% 100.00% -
Equity 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 76,569 73,909 77,253 75,962 73,074 43,198 40,249 53.35% QoQ % 3.60% -4.33% 1.70% 3.95% 69.16% 7.33% - Horiz. % 190.24% 183.63% 191.94% 188.73% 181.55% 107.33% 100.00%
NOSH 380,000 380,000 380,000 380,000 380,000 304,000 304,000 15.99% QoQ % 0.00% 0.00% 0.00% 0.00% 25.00% 0.00% - Horiz. % 125.00% 125.00% 125.00% 125.00% 125.00% 100.00% 100.00%
Ratio Analysis 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 10.94 % 2.76 % 6.53 % 9.96 % 7.29 % 11.52 % 7.98 % 23.34% QoQ % 296.38% -57.73% -34.44% 36.63% -36.72% 44.36% - Horiz. % 137.09% 34.59% 81.83% 124.81% 91.35% 144.36% 100.00%
ROE 3.46 % 0.63 % 1.66 % 3.77 % 2.27 % 6.84 % 4.81 % -19.67% QoQ % 449.21% -62.05% -55.97% 66.08% -66.81% 42.20% - Horiz. % 71.93% 13.10% 34.51% 78.38% 47.19% 142.20% 100.00%
Per Share 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.36 4.46 5.16 7.56 5.99 8.44 7.97 -13.93% QoQ % 42.60% -13.57% -31.75% 26.21% -29.03% 5.90% - Horiz. % 79.80% 55.96% 64.74% 94.86% 75.16% 105.90% 100.00%
EPS 0.70 0.12 0.34 0.75 0.44 0.97 0.64 6.14% QoQ % 483.33% -64.71% -54.67% 70.45% -54.64% 51.56% - Horiz. % 109.38% 18.75% 53.12% 117.19% 68.75% 151.56% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.50 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 0.2015 0.1945 0.2033 0.1999 0.1923 0.1421 0.1324 32.21% QoQ % 3.60% -4.33% 1.70% 3.95% 35.33% 7.33% - Horiz. % 152.19% 146.90% 153.55% 150.98% 145.24% 107.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 380,000 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 6.36 4.46 5.16 7.56 5.99 6.75 6.38 -0.21% QoQ % 42.60% -13.57% -31.75% 26.21% -11.26% 5.80% - Horiz. % 99.69% 69.91% 80.88% 118.50% 93.89% 105.80% 100.00%
EPS 0.70 0.12 0.34 0.75 0.44 0.78 0.51 23.43% QoQ % 483.33% -64.71% -54.67% 70.45% -43.59% 52.94% - Horiz. % 137.25% 23.53% 66.67% 147.06% 86.27% 152.94% 100.00%
DPS 0.00 0.00 0.00 1.00 0.00 0.40 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 250.00% 0.00% 100.00% -
NAPS 0.2015 0.1945 0.2033 0.1999 0.1923 0.1137 0.1059 53.37% QoQ % 3.60% -4.33% 1.70% 3.95% 69.13% 7.37% - Horiz. % 190.27% 183.66% 191.97% 188.76% 181.59% 107.37% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 - - -
Price 0.1900 0.2050 0.1950 0.2750 0.2950 0.0000 0.0000 -
P/RPS 2.99 4.59 3.78 3.64 4.93 0.00 0.00 - QoQ % -34.86% 21.43% 3.85% -26.17% 0.00% 0.00% - Horiz. % 60.65% 93.10% 76.67% 73.83% 100.00% - -
P/EPS 27.28 166.45 57.80 36.51 67.61 0.00 0.00 - QoQ % -83.61% 187.98% 58.31% -46.00% 0.00% 0.00% - Horiz. % 40.35% 246.19% 85.49% 54.00% 100.00% - -
EY 3.67 0.60 1.73 2.74 1.48 0.00 0.00 - QoQ % 511.67% -65.32% -36.86% 85.14% 0.00% 0.00% - Horiz. % 247.97% 40.54% 116.89% 185.14% 100.00% - -
DY 0.00 0.00 0.00 3.64 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.94 1.05 0.96 1.38 1.53 0.00 0.00 - QoQ % -10.48% 9.37% -30.43% -9.80% 0.00% 0.00% - Horiz. % 61.44% 68.63% 62.75% 90.20% 100.00% - -
Price Multiplier on Announcement Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 27/11/20 28/08/20 30/06/20 27/02/20 29/11/19 26/08/19 - -
Price 0.2200 0.2050 0.2050 0.2550 0.2800 0.2900 0.0000 -
P/RPS 3.46 4.59 3.97 3.37 4.68 3.44 0.00 - QoQ % -24.62% 15.62% 17.80% -27.99% 36.05% 0.00% - Horiz. % 100.58% 133.43% 115.41% 97.97% 136.05% 100.00% -
P/EPS 31.58 166.45 60.76 33.86 64.17 29.83 0.00 - QoQ % -81.03% 173.95% 79.44% -47.23% 115.12% 0.00% - Horiz. % 105.87% 558.00% 203.69% 113.51% 215.12% 100.00% -
EY 3.17 0.60 1.65 2.95 1.56 3.35 0.00 - QoQ % 428.33% -63.64% -44.07% 89.10% -53.43% 0.00% - Horiz. % 94.63% 17.91% 49.25% 88.06% 46.57% 100.00% -
DY 0.00 0.00 0.00 3.92 0.00 1.72 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 227.91% 0.00% 100.00% -
P/NAPS 1.09 1.05 1.01 1.28 1.46 2.04 0.00 - QoQ % 3.81% 3.96% -21.09% -12.33% -28.43% 0.00% - Horiz. % 53.43% 51.47% 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_2020_Q2_Interim Financial Statement 20200630.pdf 
