[KHEESAN] QoQ TTM Result on 31-Dec-2014 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -2.32%
YoY- -0.3%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 140,132 142,663 127,204 123,498 120,784 115,604 107,293 19.46%
PBT 5,201 5,095 5,339 5,255 5,393 5,270 4,275 13.95%
Tax -908 -1,024 -906 -915 -950 -850 -874 2.57%
NP 4,293 4,071 4,433 4,340 4,443 4,420 3,401 16.78%
-
NP to SH 4,293 4,071 4,433 4,340 4,443 4,420 3,401 16.78%
-
Tax Rate 17.46% 20.10% 16.97% 17.41% 17.62% 16.13% 20.44% -
Total Cost 135,839 138,592 122,771 119,158 116,341 111,184 103,892 19.55%
-
Net Worth 138,292 116,735 116,763 115,499 113,629 60,297 98,399 25.44%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 138,292 116,735 116,763 115,499 113,629 60,297 98,399 25.44%
NOSH 89,220 89,070 87,800 70,000 68,866 60,297 59,999 30.24%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 3.06% 2.85% 3.48% 3.51% 3.68% 3.82% 3.17% -
ROE 3.10% 3.49% 3.80% 3.76% 3.91% 7.33% 3.46% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 157.06 188.20 167.77 176.43 175.39 191.72 178.82 -8.27%
EPS 4.81 5.37 5.85 6.20 6.45 7.33 5.67 -10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.54 1.65 1.65 1.00 1.64 -3.68%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 102.08 103.92 92.66 89.96 87.98 84.21 78.16 19.46%
EPS 3.13 2.97 3.23 3.16 3.24 3.22 2.48 16.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 0.8503 0.8505 0.8413 0.8277 0.4392 0.7168 25.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.705 0.68 0.48 0.50 0.605 0.615 0.655 -
P/RPS 0.45 0.36 0.29 0.28 0.34 0.32 0.37 13.92%
P/EPS 14.65 12.66 8.21 8.06 9.38 8.39 11.56 17.09%
EY 6.83 7.90 12.18 12.40 10.66 11.92 8.65 -14.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.31 0.30 0.37 0.62 0.40 8.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.775 0.59 0.69 0.54 0.555 0.59 0.615 -
P/RPS 0.49 0.31 0.41 0.31 0.32 0.31 0.34 27.56%
P/EPS 16.11 10.99 11.80 8.71 8.60 8.05 10.85 30.11%
EY 6.21 9.10 8.47 11.48 11.62 12.42 9.22 -23.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.45 0.33 0.34 0.59 0.38 20.05%

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