[KHJB] YoY Quarter Result on 2019-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/20 31/03/19 31/03/18 - - - - CAGR
Revenue 19,620 24,233 23,010 - - - - -7.65% YoY % -19.04% 5.32% - - - - - Horiz. % 85.27% 105.32% 100.00% - - - -
PBT 1,869 2,821 3,347 - - - - -25.24% YoY % -33.75% -15.72% - - - - - Horiz. % 55.84% 84.28% 100.00% - - - -
Tax -587 -886 -891 - - - - -18.81% YoY % 33.75% 0.56% - - - - - Horiz. % 65.88% 99.44% 100.00% - - - -
NP 1,282 1,935 2,456 - - - - -27.72% YoY % -33.75% -21.21% - - - - - Horiz. % 52.20% 78.79% 100.00% - - - -
NP to SH 1,282 1,935 2,456 - - - - -27.72% YoY % -33.75% -21.21% - - - - - Horiz. % 52.20% 78.79% 100.00% - - - -
Tax Rate 31.41 % 31.41 % 26.62 % - % - % - % - % 8.61% YoY % 0.00% 17.99% - - - - - Horiz. % 117.99% 117.99% 100.00% - - - -
Total Cost 18,338 22,298 20,554 - - - - -5.54% YoY % -17.76% 8.48% - - - - - Horiz. % 89.22% 108.48% 100.00% - - - -
Net Worth 77,253 40,249 - - - - - - YoY % 91.94% 0.00% - - - - - Horiz. % 191.94% 100.00% - - - - -
Dividend 31/03/20 31/03/19 31/03/18 - - - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 31/03/18 - - - - CAGR
Net Worth 77,253 40,249 - - - - - - YoY % 91.94% 0.00% - - - - - Horiz. % 191.94% 100.00% - - - - -
NOSH 380,000 304,000 303,209 - - - - 11.93% YoY % 25.00% 0.26% - - - - - Horiz. % 125.33% 100.26% 100.00% - - - -
Ratio Analysis 31/03/20 31/03/19 31/03/18 - - - - CAGR
NP Margin 6.53 % 7.98 % 10.67 % - % - % - % - % -21.74% YoY % -18.17% -25.21% - - - - - Horiz. % 61.20% 74.79% 100.00% - - - -
ROE 1.66 % 4.81 % - % - % - % - % - % - YoY % -65.49% 0.00% - - - - - Horiz. % 34.51% 100.00% - - - - -
Per Share 31/03/20 31/03/19 31/03/18 - - - - CAGR
RPS 5.16 7.97 7.59 - - - - -17.53% YoY % -35.26% 5.01% - - - - - Horiz. % 67.98% 105.01% 100.00% - - - -
EPS 0.34 0.64 0.81 - - - - -35.17% YoY % -46.87% -20.99% - - - - - Horiz. % 41.98% 79.01% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
NAPS 0.2033 0.1324 - - - - - - YoY % 53.55% 0.00% - - - - - Horiz. % 153.55% 100.00% - - - - -
Adjusted Per Share Value based on latest NOSH - 380,000 31/03/20 31/03/19 31/03/18 - - - - CAGR
RPS 5.16 6.38 6.06 - - - - -7.71% YoY % -19.12% 5.28% - - - - - Horiz. % 85.15% 105.28% 100.00% - - - -
EPS 0.34 0.51 0.65 - - - - -27.64% YoY % -33.33% -21.54% - - - - - Horiz. % 52.31% 78.46% 100.00% - - - -
DPS 0.00 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % - - - - - - -
NAPS 0.2033 0.1059 - - - - - - YoY % 91.97% 0.00% - - - - - Horiz. % 191.97% 100.00% - - - - -
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 - - - - CAGR
Date 31/03/20 - - - - - - -
Price 0.1950 0.0000 0.0000 - - - - -
P/RPS 3.78 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
P/EPS 57.80 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
EY 1.73 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 0.96 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 - - - - CAGR
Date 30/06/20 - - - - - - -
Price 0.2050 0.0000 0.0000 - - - - -
P/RPS 3.97 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
P/EPS 60.76 0.00 0.00 - - - - - YoY % 0.00% 0.00% - - - - - Horiz. % 100.00% - - - - - -
EY 1.65 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 1.01 0.00 0.00 - - - - - YoY % 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_Q1_Interim Financial Statement.pdf 
