[KHJB] QoQ TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
Revenue 101,186 101,210 98,910 97,687 - - - 4.82% QoQ % -0.02% 2.33% 1.25% - - - - Horiz. % 103.58% 103.61% 101.25% 100.00% - - -
PBT 13,481 13,838 14,583 15,109 - - - -14.14% QoQ % -2.58% -5.11% -3.48% - - - - Horiz. % 89.22% 91.59% 96.52% 100.00% - - -
Tax -4,157 -3,753 -3,991 -3,996 - - - 5.42% QoQ % -10.76% 5.96% 0.13% - - - - Horiz. % 104.03% 93.92% 99.87% 100.00% - - -
NP 9,324 10,085 10,592 11,113 - - - -20.92% QoQ % -7.55% -4.79% -4.69% - - - - Horiz. % 83.90% 90.75% 95.31% 100.00% - - -
NP to SH 9,324 10,085 10,592 11,113 - - - -20.92% QoQ % -7.55% -4.79% -4.69% - - - - Horiz. % 83.90% 90.75% 95.31% 100.00% - - -
Tax Rate 30.84 % 27.12 % 27.37 % 26.45 % - % - % - % 22.79% QoQ % 13.72% -0.91% 3.48% - - - - Horiz. % 116.60% 102.53% 103.48% 100.00% - - -
Total Cost 91,862 91,125 88,318 86,574 - - - 8.25% QoQ % 0.81% 3.18% 2.01% - - - - Horiz. % 106.11% 105.26% 102.01% 100.00% - - -
Net Worth 73,074 43,198 40,249 38,894 - - - 132.36% QoQ % 69.16% 7.33% 3.48% - - - - Horiz. % 187.88% 111.07% 103.48% 100.00% - - -
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
Div 1,520 1,520 0 0 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% 100.00% - - - - -
Div Payout % 16.30 % 15.07 % - % - % - % - % - % - QoQ % 8.16% 0.00% 0.00% - - - - Horiz. % 108.16% 100.00% - - - - -
Equity 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
Net Worth 73,074 43,198 40,249 38,894 - - - 132.36% QoQ % 69.16% 7.33% 3.48% - - - - Horiz. % 187.88% 111.07% 103.48% 100.00% - - -
NOSH 380,000 304,000 304,000 305,054 - - - 34.14% QoQ % 25.00% 0.00% -0.35% - - - - Horiz. % 124.57% 99.65% 99.65% 100.00% - - -
Ratio Analysis 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
NP Margin 9.21 % 9.96 % 10.71 % 11.38 % - % - % - % -24.64% QoQ % -7.53% -7.00% -5.89% - - - - Horiz. % 80.93% 87.52% 94.11% 100.00% - - -
ROE 12.76 % 23.35 % 26.32 % 28.57 % - % - % - % -65.96% QoQ % -45.35% -11.28% -7.88% - - - - Horiz. % 44.66% 81.73% 92.12% 100.00% - - -
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
RPS 26.63 33.29 32.54 32.02 - - - -21.84% QoQ % -20.01% 2.30% 1.62% - - - - Horiz. % 83.17% 103.97% 101.62% 100.00% - - -
EPS 2.45 3.32 3.48 3.64 - - - -41.10% QoQ % -26.20% -4.60% -4.40% - - - - Horiz. % 67.31% 91.21% 95.60% 100.00% - - -
DPS 0.40 0.50 0.00 0.00 - - - - QoQ % -20.00% 0.00% 0.00% - - - - Horiz. % 80.00% 100.00% - - - - -
NAPS 0.1923 0.1421 0.1324 0.1275 - - - 73.23% QoQ % 35.33% 7.33% 3.84% - - - - Horiz. % 150.82% 111.45% 103.84% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 380,000 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
RPS 26.63 26.63 26.03 25.71 - - - 4.81% QoQ % 0.00% 2.31% 1.24% - - - - Horiz. % 103.58% 103.58% 101.24% 100.00% - - -
EPS 2.45 2.65 2.79 2.92 - - - -20.91% QoQ % -7.55% -5.02% -4.45% - - - - Horiz. % 83.90% 90.75% 95.55% 100.00% - - -
DPS 0.40 0.40 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % 100.00% 100.00% - - - - -
NAPS 0.1923 0.1137 0.1059 0.1024 - - - 132.22% QoQ % 69.13% 7.37% 3.42% - - - - Horiz. % 187.79% 111.04% 103.42% 100.00% - - -
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
Date 30/09/19 12/04/19 - - - - - -
Price 0.2950 0.2550 0.0000 0.0000 - - - -
P/RPS 1.11 0.77 0.00 0.00 - - - - QoQ % 44.16% 0.00% 0.00% - - - - Horiz. % 144.16% 100.00% - - - - -
P/EPS 12.02 7.69 0.00 0.00 - - - - QoQ % 56.31% 0.00% 0.00% - - - - Horiz. % 156.31% 100.00% - - - - -
EY 8.32 13.01 0.00 0.00 - - - - QoQ % -36.05% 0.00% 0.00% - - - - Horiz. % 63.95% 100.00% - - - - -
DY 1.36 1.96 0.00 0.00 - - - - QoQ % -30.61% 0.00% 0.00% - - - - Horiz. % 69.39% 100.00% - - - - -
P/NAPS 1.53 1.79 0.00 0.00 - - - - QoQ % -14.53% 0.00% 0.00% - - - - Horiz. % 85.47% 100.00% - - - - -
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 - - - CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 - - - -
P/RPS 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 - - - - QoQ % 0.00% 0.00% 0.00% - - - - Horiz. % - - - - - - -
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-Quarterly Results 31.12.2019.pdf 
