[KHJB] YoY Annualized Quarter Result on 2019-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/20 30/06/19 30/06/18 - - - - CAGR
Revenue 73,166 99,770 92,724 - - - - -11.16% YoY % -26.67% 7.60% - - - - - Horiz. % 78.91% 107.60% 100.00% - - - -
PBT 5,126 13,352 15,894 - - - - -43.17% YoY % -61.61% -15.99% - - - - - Horiz. % 32.25% 84.01% 100.00% - - - -
Tax -1,626 -3,572 -4,058 - - - - -36.66% YoY % 54.48% 11.98% - - - - - Horiz. % 40.07% 88.02% 100.00% - - - -
NP 3,500 9,780 11,836 - - - - -45.58% YoY % -64.21% -17.37% - - - - - Horiz. % 29.57% 82.63% 100.00% - - - -
NP to SH 3,500 9,780 11,836 - - - - -45.58% YoY % -64.21% -17.37% - - - - - Horiz. % 29.57% 82.63% 100.00% - - - -
Tax Rate 31.72 % 26.75 % 25.53 % - % - % - % - % 11.45% YoY % 18.58% 4.78% - - - - - Horiz. % 124.25% 104.78% 100.00% - - - -
Total Cost 69,666 89,990 80,888 - - - - -7.19% YoY % -22.58% 11.25% - - - - - Horiz. % 86.13% 111.25% 100.00% - - - -
Net Worth 73,909 43,198 - - - - - - YoY % 71.09% 0.00% - - - - - Horiz. % 171.09% 100.00% - - - - -
Dividend 30/06/20 30/06/19 30/06/18 - - - - CAGR
Div - 3,040 - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 31.08 % - % - % - % - % - % - YoY % 0.00% 0.00% - - - - - Horiz. % 0.00% 100.00% - - - - -
Equity 30/06/20 30/06/19 30/06/18 - - - - CAGR
Net Worth 73,909 43,198 - - - - - - YoY % 71.09% 0.00% - - - - - Horiz. % 171.09% 100.00% - - - - -
NOSH 380,000 304,000 303,487 - - - - 11.88% YoY % 25.00% 0.17% - - - - - Horiz. % 125.21% 100.17% 100.00% - - - -
Ratio Analysis 30/06/20 30/06/19 30/06/18 - - - - CAGR
NP Margin 4.78 % 9.80 % 12.76 % - % - % - % - % -38.75% YoY % -51.22% -23.20% - - - - - Horiz. % 37.46% 76.80% 100.00% - - - -
ROE 4.74 % 22.64 % - % - % - % - % - % - YoY % -79.06% 0.00% - - - - - Horiz. % 20.94% 100.00% - - - - -
Per Share 30/06/20 30/06/19 30/06/18 - - - - CAGR
RPS 19.25 32.82 30.55 - - - - -20.60% YoY % -41.35% 7.43% - - - - - Horiz. % 63.01% 107.43% 100.00% - - - -
EPS 0.92 3.22 3.90 - - - - -51.38% YoY % -71.43% -17.44% - - - - - Horiz. % 23.59% 82.56% 100.00% - - - -
DPS 0.00 1.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1945 0.1421 - - - - - - YoY % 36.88% 0.00% - - - - - Horiz. % 136.88% 100.00% - - - - -
Adjusted Per Share Value based on latest NOSH - 380,000 30/06/20 30/06/19 30/06/18 - - - - CAGR
RPS 19.25 26.26 24.40 - - - - -11.16% YoY % -26.69% 7.62% - - - - - Horiz. % 78.89% 107.62% 100.00% - - - -
EPS 0.92 2.57 3.11 - - - - -45.57% YoY % -64.20% -17.36% - - - - - Horiz. % 29.58% 82.64% 100.00% - - - -
DPS 0.00 0.80 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 0.00% 100.00% - - - - -
NAPS 0.1945 0.1137 - - - - - - YoY % 71.06% 0.00% - - - - - Horiz. % 171.06% 100.00% - - - - -
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 - - - - CAGR
Date 30/06/20 - - - - - - -
Price 0.2050 0.0000 0.0000 - - - - -
P/RPS 1.06 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
P/EPS 22.26 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
EY 4.49 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
DY 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
P/NAPS 1.05 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 - - - - CAGR
Date 28/08/20 26/08/19 - - - - - -
Price 0.2050 0.2900 0.0000 - - - - -
P/RPS 1.06 0.88 0.00 - - - - - YoY % 20.45% 0.00% - - - - - Horiz. % 120.45% 100.00% - - - - -
P/EPS 22.26 9.01 0.00 - - - - - YoY % 147.06% 0.00% - - - - - Horiz. % 247.06% 100.00% - - - - -
EY 4.49 11.09 0.00 - - - - - YoY % -59.51% 0.00% - - - - - Horiz. % 40.49% 100.00% - - - - -
DY 0.00 3.45 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.05 2.04 0.00 - - - - - YoY % -48.53% 0.00% - - - - - Horiz. % 51.47% 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 
