[KHEESAN] QoQ Quarter Result on 31-Mar-2015 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -40.88%
YoY- 15.66%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,165 27,687 45,697 34,047 32,701 30,218 30,238 4.19%
PBT 1,481 1,298 1,645 915 1,265 1,270 1,889 -14.93%
Tax -90 -82 -456 -228 -103 -237 -338 -58.51%
NP 1,391 1,216 1,189 687 1,162 1,033 1,551 -6.98%
-
NP to SH 1,391 1,216 1,189 687 1,162 1,033 1,551 -6.98%
-
Tax Rate 6.08% 6.32% 27.72% 24.92% 8.14% 18.66% 17.89% -
Total Cost 30,774 26,471 44,508 33,360 31,539 29,185 28,687 4.77%
-
Net Worth 141,739 138,292 116,735 116,763 115,499 113,629 60,297 76.51%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 141,739 138,292 116,735 116,763 115,499 113,629 60,297 76.51%
NOSH 94,850 89,260 75,802 87,800 70,000 68,866 60,297 35.14%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.32% 4.39% 2.60% 2.02% 3.55% 3.42% 5.13% -
ROE 0.98% 0.88% 1.02% 0.59% 1.01% 0.91% 2.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.95 31.03 60.28 44.90 46.72 43.88 50.15 -21.34%
EPS 1.51 1.36 1.56 0.91 1.66 1.50 2.57 -29.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.55 1.54 1.54 1.65 1.65 1.00 33.25%
Adjusted Per Share Value based on latest NOSH - 87,800
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.43 20.17 33.29 24.80 23.82 22.01 22.03 4.18%
EPS 1.01 0.89 0.87 0.50 0.85 0.75 1.13 -7.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0325 1.0074 0.8503 0.8505 0.8413 0.8277 0.4392 76.52%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.835 0.705 0.68 0.48 0.50 0.605 0.615 -
P/RPS 2.39 2.27 1.13 1.07 1.07 1.38 1.23 55.52%
P/EPS 55.25 51.73 43.35 52.97 30.12 40.33 23.91 74.51%
EY 1.81 1.93 2.31 1.89 3.32 2.48 4.18 -42.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.45 0.44 0.31 0.30 0.37 0.62 -8.77%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.815 0.775 0.59 0.69 0.54 0.555 0.59 -
P/RPS 2.33 2.50 0.98 1.54 1.16 1.26 1.18 57.19%
P/EPS 53.93 56.86 37.61 76.15 32.53 37.00 22.94 76.52%
EY 1.85 1.76 2.66 1.31 3.07 2.70 4.36 -43.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.38 0.45 0.33 0.34 0.59 -6.88%

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