[KHEESAN] QoQ Cumulative Quarter Result on 30-Jun-2017

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017
Profit Trend
QoQ- 35.25%
YoY- -21.83%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 96,706 69,057 33,325 142,844 104,890 71,394 36,499 91.59%
PBT 3,698 1,969 1,021 6,373 4,149 2,757 1,348 96.08%
Tax -844 -335 -188 -2,448 -1,247 -179 -52 542.14%
NP 2,854 1,634 833 3,925 2,902 2,578 1,296 69.34%
-
NP to SH 2,854 1,634 833 3,925 2,902 2,578 1,296 69.34%
-
Tax Rate 22.82% 17.01% 18.41% 38.41% 30.06% 6.49% 3.86% -
Total Cost 93,852 67,423 32,492 138,919 101,988 68,816 35,203 92.38%
-
Net Worth 157,039 157,039 156,000 159,119 158,079 159,119 151,999 2.20%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 1,040 - 1,040 1,040 1,040 - -
Div Payout % - 63.65% - 26.50% 35.84% 40.34% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 157,039 157,039 156,000 159,119 158,079 159,119 151,999 2.20%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 100,000 2.65%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.95% 2.37% 2.50% 2.75% 2.77% 3.61% 3.55% -
ROE 1.82% 1.04% 0.53% 2.47% 1.84% 1.62% 0.85% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 92.99 66.40 32.04 137.35 100.86 68.65 36.50 86.64%
EPS 2.74 1.57 0.80 3.77 2.79 2.48 1.25 68.82%
DPS 0.00 1.00 0.00 1.00 1.00 1.00 0.00 -
NAPS 1.51 1.51 1.50 1.53 1.52 1.53 1.52 -0.43%
Adjusted Per Share Value based on latest NOSH - 104,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 70.79 50.55 24.39 104.56 76.78 52.26 26.72 91.57%
EPS 2.09 1.20 0.61 2.87 2.12 1.89 0.95 69.23%
DPS 0.00 0.76 0.00 0.76 0.76 0.76 0.00 -
NAPS 1.1495 1.1495 1.1419 1.1647 1.1571 1.1647 1.1126 2.20%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.66 0.735 0.755 0.79 0.80 0.775 0.79 -
P/RPS 0.71 1.11 2.36 0.58 0.79 1.13 2.16 -52.40%
P/EPS 24.05 46.78 94.26 20.93 28.67 31.26 60.96 -46.23%
EY 4.16 2.14 1.06 4.78 3.49 3.20 1.64 86.09%
DY 0.00 1.36 0.00 1.27 1.25 1.29 0.00 -
P/NAPS 0.44 0.49 0.50 0.52 0.53 0.51 0.52 -10.54%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 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 0.55 0.77 1.59 0.37 0.51 0.74 1.40 -46.39%
P/EPS 18.58 32.46 63.67 13.51 18.28 20.57 39.35 -39.39%
EY 5.38 3.08 1.57 7.40 5.47 4.86 2.54 65.00%
DY 0.00 1.96 0.00 1.96 1.96 1.96 0.00 -
P/NAPS 0.34 0.34 0.34 0.33 0.34 0.33 0.34 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