[KHJB] QoQ Quarter Result on 2020-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 16,963 19,620 28,744 22,744 25,652 24,233 28,557 -29.36% QoQ % -13.54% -31.74% 26.38% -11.34% 5.86% -15.14% - Horiz. % 59.40% 68.70% 100.65% 79.64% 89.83% 84.86% 100.00%
PBT 694 1,869 4,075 2,714 3,855 2,821 4,091 -69.39% QoQ % -62.87% -54.13% 50.15% -29.60% 36.65% -31.04% - Horiz. % 16.96% 45.69% 99.61% 66.34% 94.23% 68.96% 100.00%
Tax -226 -587 -1,213 -1,056 -900 -886 -1,315 -69.12% QoQ % 61.50% 51.61% -14.87% -17.33% -1.58% 32.62% - Horiz. % 17.19% 44.64% 92.24% 80.30% 68.44% 67.38% 100.00%
NP 468 1,282 2,862 1,658 2,955 1,935 2,776 -69.52% QoQ % -63.49% -55.21% 72.62% -43.89% 52.71% -30.30% - Horiz. % 16.86% 46.18% 103.10% 59.73% 106.45% 69.70% 100.00%
NP to SH 468 1,282 2,862 1,658 2,955 1,935 2,776 -69.52% QoQ % -63.49% -55.21% 72.62% -43.89% 52.71% -30.30% - Horiz. % 16.86% 46.18% 103.10% 59.73% 106.45% 69.70% 100.00%
Tax Rate 32.56 % 31.41 % 29.77 % 38.91 % 23.35 % 31.41 % 32.14 % 0.87% QoQ % 3.66% 5.51% -23.49% 66.64% -25.66% -2.27% - Horiz. % 101.31% 97.73% 92.63% 121.06% 72.65% 97.73% 100.00%
Total Cost 16,495 18,338 25,882 21,086 22,697 22,298 25,781 -25.77% QoQ % -10.05% -29.15% 22.74% -7.10% 1.79% -13.51% - Horiz. % 63.98% 71.13% 100.39% 81.79% 88.04% 86.49% 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 - 1,520 - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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% 258.11% 0.00% 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 2.76 % 6.53 % 9.96 % 7.29 % 11.52 % 7.98 % 9.72 % -56.83% QoQ % -57.73% -34.44% 36.63% -36.72% 44.36% -17.90% - Horiz. % 28.40% 67.18% 102.47% 75.00% 118.52% 82.10% 100.00%
ROE 0.63 % 1.66 % 3.77 % 2.27 % 6.84 % 4.81 % 7.14 % -80.21% QoQ % -62.05% -55.97% 66.08% -66.81% 42.20% -32.63% - Horiz. % 8.82% 23.25% 52.80% 31.79% 95.80% 67.37% 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 4.46 5.16 7.56 5.99 8.44 7.97 9.36 -39.02% QoQ % -13.57% -31.75% 26.21% -29.03% 5.90% -14.85% - Horiz. % 47.65% 55.13% 80.77% 64.00% 90.17% 85.15% 100.00%
EPS 0.12 0.34 0.75 0.44 0.97 0.64 0.91 -74.12% QoQ % -64.71% -54.67% 70.45% -54.64% 51.56% -29.67% - Horiz. % 13.19% 37.36% 82.42% 48.35% 106.59% 70.33% 100.00%
DPS 0.00 0.00 1.00 0.00 0.50 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 200.00% 0.00% 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 4.46 5.16 7.56 5.99 6.75 6.38 7.52 -29.43% QoQ % -13.57% -31.75% 26.21% -11.26% 5.80% -15.16% - Horiz. % 59.31% 68.62% 100.53% 79.65% 89.76% 84.84% 100.00%
EPS 0.12 0.34 0.75 0.44 0.78 0.51 0.73 -70.02% QoQ % -64.71% -54.67% 70.45% -43.59% 52.94% -30.14% - Horiz. % 16.44% 46.58% 102.74% 60.27% 106.85% 69.86% 100.00%
DPS 0.00 0.00 1.00 0.00 0.40 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 250.00% 0.00% 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 - - - -
Price 0.2050 0.1950 0.2750 0.2950 0.0000 0.0000 0.0000 -
P/RPS 4.59 3.78 3.64 4.93 0.00 0.00 0.00 - QoQ % 21.43% 3.85% -26.17% 0.00% 0.00% 0.00% - Horiz. % 93.10% 76.67% 73.83% 100.00% - - -
P/EPS 166.45 57.80 36.51 67.61 0.00 0.00 0.00 - QoQ % 187.98% 58.31% -46.00% 0.00% 0.00% 0.00% - Horiz. % 246.19% 85.49% 54.00% 100.00% - - -
EY 0.60 1.73 2.74 1.48 0.00 0.00 0.00 - QoQ % -65.32% -36.86% 85.14% 0.00% 0.00% 0.00% - Horiz. % 40.54% 116.89% 185.14% 100.00% - - -
DY 0.00 0.00 3.64 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.05 0.96 1.38 1.53 0.00 0.00 0.00 - QoQ % 9.37% -30.43% -9.80% 0.00% 0.00% 0.00% - Horiz. % 68.63% 62.75% 90.20% 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 29/11/19 26/08/19 - - -
Price 0.2050 0.2050 0.2550 0.2800 0.2900 0.0000 0.0000 -
P/RPS 4.59 3.97 3.37 4.68 3.44 0.00 0.00 - QoQ % 15.62% 17.80% -27.99% 36.05% 0.00% 0.00% - Horiz. % 133.43% 115.41% 97.97% 136.05% 100.00% - -
P/EPS 166.45 60.76 33.86 64.17 29.83 0.00 0.00 - QoQ % 173.95% 79.44% -47.23% 115.12% 0.00% 0.00% - Horiz. % 558.00% 203.69% 113.51% 215.12% 100.00% - -
EY 0.60 1.65 2.95 1.56 3.35 0.00 0.00 - QoQ % -63.64% -44.07% 89.10% -53.43% 0.00% 0.00% - Horiz. % 17.91% 49.25% 88.06% 46.57% 100.00% - -
DY 0.00 0.00 3.92 0.00 1.72 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 227.91% 0.00% 100.00% - -
P/NAPS 1.05 1.01 1.28 1.46 2.04 0.00 0.00 - QoQ % 3.96% -21.09% -12.33% -28.43% 0.00% 0.00% - Horiz. % 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 
