[KIANJOO] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -32.11%
YoY- -80.82%
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,826,826 1,783,616 1,748,290 1,781,232 1,838,889 1,792,629 1,745,078 3.09%
PBT 24,375 27,596 33,166 46,552 76,472 71,561 79,668 -54.49%
Tax -13,931 -6,086 -8,254 -12,268 6,556 -22,838 -21,670 -25.45%
NP 10,444 21,509 24,912 34,284 83,028 48,722 57,998 -68.01%
-
NP to SH 17,257 25,420 31,854 45,084 89,958 57,416 67,136 -59.47%
-
Tax Rate 57.15% 22.05% 24.89% 26.35% -8.57% 31.91% 27.20% -
Total Cost 1,816,382 1,762,106 1,723,378 1,746,948 1,755,861 1,743,906 1,687,080 5.03%
-
Net Worth 1,456,870 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1.44%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 17,766 - - -
Div Payout % - - - - 19.75% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,456,870 1,470,195 1,461,311 1,461,311 1,465,753 1,430,220 1,425,778 1.44%
NOSH 444,167 444,167 444,167 444,167 444,167 444,167 444,167 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.57% 1.21% 1.42% 1.92% 4.52% 2.72% 3.32% -
ROE 1.18% 1.73% 2.18% 3.09% 6.14% 4.01% 4.71% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 411.29 401.56 393.61 401.03 414.01 403.59 392.89 3.08%
EPS 3.89 5.72 7.18 10.16 20.25 12.92 15.12 -59.44%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.28 3.31 3.29 3.29 3.30 3.22 3.21 1.44%
Adjusted Per Share Value based on latest NOSH - 444,167
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 411.29 401.56 393.61 401.03 414.01 403.59 392.89 3.08%
EPS 3.89 5.72 7.18 10.16 20.25 12.92 15.12 -59.44%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 3.28 3.31 3.29 3.29 3.30 3.22 3.21 1.44%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 2.64 2.50 2.69 2.74 3.00 3.02 2.94 -
P/RPS 0.64 0.62 0.68 0.68 0.72 0.75 0.75 -10.00%
P/EPS 67.95 43.68 37.51 26.99 14.81 23.36 19.45 129.71%
EY 1.47 2.29 2.67 3.70 6.75 4.28 5.14 -56.49%
DY 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 0.80 0.76 0.82 0.83 0.91 0.94 0.92 -8.87%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 23/11/18 21/08/18 24/05/18 22/02/18 23/11/17 24/08/17 -
Price 3.04 2.18 2.62 2.80 2.89 3.00 2.98 -
P/RPS 0.74 0.54 0.67 0.70 0.70 0.74 0.76 -1.75%
P/EPS 78.24 38.09 36.53 27.59 14.27 23.21 19.72 149.99%
EY 1.28 2.63 2.74 3.63 7.01 4.31 5.07 -59.95%
DY 0.00 0.00 0.00 0.00 1.38 0.00 0.00 -
P/NAPS 0.93 0.66 0.80 0.85 0.88 0.93 0.93 0.00%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment