[KHEESAN] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 16.44%
YoY- -1.65%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
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 256,508 166,197 152,377 128,941 138,114 133,300 142,844 47.58%
PBT 10,527 5,821 5,670 4,930 3,938 4,084 6,373 39.60%
Tax -4,457 -1,104 -1,286 -1,125 -670 -752 -2,448 48.94%
NP 6,070 4,716 4,384 3,805 3,268 3,332 3,925 33.62%
-
NP to SH 6,070 4,716 4,384 3,805 3,268 3,332 3,925 33.62%
-
Tax Rate 42.34% 18.97% 22.68% 22.82% 17.01% 18.41% 38.41% -
Total Cost 250,438 161,480 147,992 125,136 134,846 129,968 138,919 47.96%
-
Net Worth 131,039 160,159 158,079 157,039 157,039 156,000 159,119 -12.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 2,080 - 1,040 -
Div Payout % - - - - 63.65% - 26.50% -
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 131,039 160,159 158,079 157,039 157,039 156,000 159,119 -12.11%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 104,000 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 2.37% 2.84% 2.88% 2.95% 2.37% 2.50% 2.75% -
ROE 4.63% 2.95% 2.77% 2.42% 2.08% 2.14% 2.47% -
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 246.64 159.81 146.52 123.98 132.80 128.17 137.35 47.57%
EPS 5.84 4.53 4.21 3.65 3.14 3.20 3.77 33.77%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 1.00 -
NAPS 1.26 1.54 1.52 1.51 1.51 1.50 1.53 -12.10%
Adjusted Per Share Value based on latest NOSH - 104,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 186.85 121.06 111.00 93.93 100.61 97.10 104.05 47.58%
EPS 4.42 3.44 3.19 2.77 2.38 2.43 2.86 33.56%
DPS 0.00 0.00 0.00 0.00 1.52 0.00 0.76 -
NAPS 0.9545 1.1667 1.1515 1.1439 1.1439 1.1364 1.1591 -12.11%
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 0.59 0.58 0.575 0.66 0.735 0.755 0.79 -
P/RPS 0.24 0.36 0.39 0.53 0.55 0.59 0.58 -44.38%
P/EPS 10.11 12.79 13.64 18.04 23.39 23.57 20.93 -38.35%
EY 9.89 7.82 7.33 5.54 4.28 4.24 4.78 62.15%
DY 0.00 0.00 0.00 0.00 2.72 0.00 1.27 -
P/NAPS 0.47 0.38 0.38 0.44 0.49 0.50 0.52 -6.50%
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 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 -
Price 0.51 0.51 0.51 0.51 0.51 0.51 0.51 -
P/RPS 0.21 0.32 0.35 0.41 0.38 0.40 0.37 -31.37%
P/EPS 8.74 11.24 12.10 13.94 16.23 15.92 13.51 -25.14%
EY 11.44 8.89 8.27 7.17 6.16 6.28 7.40 33.59%
DY 0.00 0.00 0.00 0.00 3.92 0.00 1.96 -
P/NAPS 0.40 0.33 0.34 0.34 0.34 0.34 0.33 13.64%

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