[KHJB] QoQ Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
Revenue 25,652 24,233 28,557 22,768 23,352 23,010 - 9.09% QoQ % 5.86% -15.14% 25.43% -2.50% 1.49% - - Horiz. % 111.48% 105.32% 124.11% 98.95% 101.49% 100.00% -
PBT 3,855 2,821 4,091 3,071 4,600 3,347 - 11.98% QoQ % 36.65% -31.04% 33.21% -33.24% 37.44% - - Horiz. % 115.18% 84.28% 122.23% 91.75% 137.44% 100.00% -
Tax -900 -886 -1,315 -652 -1,138 -891 - 0.81% QoQ % -1.58% 32.62% -101.69% 42.71% -27.72% - - Horiz. % 101.01% 99.44% 147.59% 73.18% 127.72% 100.00% -
NP 2,955 1,935 2,776 2,419 3,462 2,456 - 15.96% QoQ % 52.71% -30.30% 14.76% -30.13% 40.96% - - Horiz. % 120.32% 78.79% 113.03% 98.49% 140.96% 100.00% -
NP to SH 2,955 1,935 2,776 2,419 3,462 2,456 - 15.96% QoQ % 52.71% -30.30% 14.76% -30.13% 40.96% - - Horiz. % 120.32% 78.79% 113.03% 98.49% 140.96% 100.00% -
Tax Rate 23.35 % 31.41 % 32.14 % 21.23 % 24.74 % 26.62 % - % -9.96% QoQ % -25.66% -2.27% 51.39% -14.19% -7.06% - - Horiz. % 87.72% 117.99% 120.74% 79.75% 92.94% 100.00% -
Total Cost 22,697 22,298 25,781 20,349 19,890 20,554 - 8.26% QoQ % 1.79% -13.51% 26.69% 2.31% -3.23% - - Horiz. % 110.43% 108.48% 125.43% 99.00% 96.77% 100.00% -
Net Worth 43,198 40,249 38,894 - - - - - QoQ % 7.33% 3.48% 0.00% 0.00% 0.00% - - Horiz. % 111.07% 103.48% 100.00% - - - -
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
Div 1,520 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Div Payout % 51.44 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
Net Worth 43,198 40,249 38,894 - - - - - QoQ % 7.33% 3.48% 0.00% 0.00% 0.00% - - Horiz. % 111.07% 103.48% 100.00% - - - -
NOSH 304,000 304,000 305,054 302,374 303,684 303,209 - 0.21% QoQ % 0.00% -0.35% 0.89% -0.43% 0.16% - - Horiz. % 100.26% 100.26% 100.61% 99.72% 100.16% 100.00% -
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
NP Margin 11.52 % 7.98 % 9.72 % 10.62 % 14.83 % 10.67 % - % 6.33% QoQ % 44.36% -17.90% -8.47% -28.39% 38.99% - - Horiz. % 107.97% 74.79% 91.10% 99.53% 138.99% 100.00% -
ROE 6.84 % 4.81 % 7.14 % - % - % - % - % - QoQ % 42.20% -32.63% 0.00% 0.00% 0.00% - - Horiz. % 95.80% 67.37% 100.00% - - - -
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
RPS 8.44 7.97 9.36 7.53 7.69 7.59 - 8.87% QoQ % 5.90% -14.85% 24.30% -2.08% 1.32% - - Horiz. % 111.20% 105.01% 123.32% 99.21% 101.32% 100.00% -
EPS 0.97 0.64 0.91 0.80 1.14 0.81 - 15.52% QoQ % 51.56% -29.67% 13.75% -29.82% 40.74% - - Horiz. % 119.75% 79.01% 112.35% 98.77% 140.74% 100.00% -
DPS 0.50 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
NAPS 0.1421 0.1324 0.1275 - - - - - QoQ % 7.33% 3.84% 0.00% 0.00% 0.00% - - Horiz. % 111.45% 103.84% 100.00% - - - -
Adjusted Per Share Value based on latest NOSH - 380,000 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
RPS 6.75 6.38 7.52 5.99 6.15 6.06 - 9.01% QoQ % 5.80% -15.16% 25.54% -2.60% 1.49% - - Horiz. % 111.39% 105.28% 124.09% 98.84% 101.49% 100.00% -
EPS 0.78 0.51 0.73 0.64 0.91 0.65 - 15.71% QoQ % 52.94% -30.14% 14.06% -29.67% 40.00% - - Horiz. % 120.00% 78.46% 112.31% 98.46% 140.00% 100.00% -
DPS 0.40 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
NAPS 0.1137 0.1059 0.1024 - - - - - QoQ % 7.37% 3.42% 0.00% 0.00% 0.00% - - Horiz. % 111.04% 103.42% 100.00% - - - -
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 - CAGR
Date 26/08/19 - - - - - - -
Price 0.2900 0.0000 0.0000 0.0000 0.0000 0.0000 - -
P/RPS 3.44 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/EPS 29.83 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
EY 3.35 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
DY 1.72 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 100.00% - - - - - -
P/NAPS 2.04 0.00 0.00 0.00 0.00 0.00 - - QoQ % 0.00% 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.
Comment
KHJ_2019_Q3_Interim Financial Statement 20190930.pdf 
