[KHEESAN] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 54.06%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 96,966 62,919 30,218 115,604 85,366 55,025 25,038 146.81%
PBT 3,450 2,535 1,270 5,270 3,381 2,550 1,147 108.51%
Tax -568 -340 -237 -850 -512 -275 -137 158.30%
NP 2,882 2,195 1,033 4,420 2,869 2,275 1,010 101.30%
-
NP to SH 2,882 2,195 1,033 4,420 2,869 2,275 1,010 101.30%
-
Tax Rate 16.46% 13.41% 18.66% 16.13% 15.14% 10.78% 11.94% -
Total Cost 94,084 60,724 29,185 111,184 82,497 52,750 24,028 148.63%
-
Net Worth 116,763 115,342 113,629 100,953 98,434 97,843 96,791 13.33%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 116,763 115,342 113,629 100,953 98,434 97,843 96,791 13.33%
NOSH 87,800 69,904 68,866 60,451 60,020 60,026 60,119 28.75%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 2.97% 3.49% 3.42% 3.82% 3.36% 4.13% 4.03% -
ROE 2.47% 1.90% 0.91% 4.38% 2.91% 2.33% 1.04% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 127.89 90.01 43.88 191.23 142.23 91.67 41.65 111.40%
EPS 3.80 3.14 1.50 7.31 4.78 3.79 1.68 72.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.65 1.65 1.67 1.64 1.63 1.61 -2.92%
Adjusted Per Share Value based on latest NOSH - 60,297
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 70.63 45.83 22.01 84.21 62.18 40.08 18.24 146.79%
EPS 2.10 1.60 0.75 3.22 2.09 1.66 0.74 100.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8505 0.8402 0.8277 0.7354 0.717 0.7127 0.7051 13.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.50 0.605 0.615 0.655 0.51 0.46 -
P/RPS 0.38 0.56 1.38 0.32 0.46 0.56 1.10 -50.79%
P/EPS 12.63 15.92 40.33 8.41 13.70 13.46 27.38 -40.32%
EY 7.92 6.28 2.48 11.89 7.30 7.43 3.65 67.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.37 0.37 0.40 0.31 0.29 4.55%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 -
Price 0.69 0.54 0.555 0.59 0.615 0.505 0.50 -
P/RPS 0.54 0.60 1.26 0.31 0.43 0.55 1.20 -41.30%
P/EPS 18.15 17.20 37.00 8.07 12.87 13.32 29.76 -28.10%
EY 5.51 5.81 2.70 12.39 7.77 7.50 3.36 39.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.33 0.34 0.35 0.38 0.31 0.31 28.23%

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