[KHEESAN] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -6.52%
YoY- 2.28%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 128,941 145,996 110,748 120,872 100,152 86,856 82,640 7.07%
PBT 4,930 5,392 5,192 5,080 4,588 4,112 3,864 3.81%
Tax -1,125 -208 -328 -948 -548 -148 -44 64.60%
NP 3,805 5,184 4,864 4,132 4,040 3,964 3,820 -0.06%
-
NP to SH 3,805 5,184 4,864 4,132 4,040 3,964 3,820 -0.06%
-
Tax Rate 22.82% 3.86% 6.32% 18.66% 11.94% 3.60% 1.14% -
Total Cost 125,136 140,812 105,884 116,740 96,112 82,892 78,820 7.36%
-
Net Worth 157,039 151,999 138,292 113,629 96,791 89,490 77,481 11.47%
Dividend
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 157,039 151,999 138,292 113,629 96,791 89,490 77,481 11.47%
NOSH 104,000 100,000 89,260 68,866 60,119 60,060 60,062 8.80%
Ratio Analysis
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 2.95% 3.55% 4.39% 3.42% 4.03% 4.56% 4.62% -
ROE 2.42% 3.41% 3.52% 3.64% 4.17% 4.43% 4.93% -
Per Share
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 123.98 146.00 124.13 175.52 166.59 144.61 137.59 -1.58%
EPS 3.65 5.00 5.44 6.00 6.72 6.60 6.36 -8.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.52 1.55 1.65 1.61 1.49 1.29 2.45%
Adjusted Per Share Value based on latest NOSH - 68,866
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 93.93 106.35 80.67 88.05 72.95 63.27 60.20 7.07%
EPS 2.77 3.78 3.54 3.01 2.94 2.89 2.78 -0.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1439 1.1072 1.0074 0.8277 0.7051 0.6519 0.5644 11.47%
Price Multiplier on Financial Quarter End Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 30/03/18 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.66 0.79 0.705 0.605 0.46 0.41 0.51 -
P/RPS 0.53 0.54 0.57 0.34 0.28 0.28 0.37 5.68%
P/EPS 18.04 15.24 12.93 10.08 6.85 6.21 8.02 13.27%
EY 5.54 6.56 7.73 9.92 14.61 16.10 12.47 -11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.52 0.45 0.37 0.29 0.28 0.40 1.47%
Price Multiplier on Announcement Date
31/03/18 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 08/05/19 08/05/19 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 -
Price 0.51 0.51 0.775 0.555 0.50 0.38 0.43 -
P/RPS 0.41 0.35 0.62 0.32 0.30 0.26 0.31 4.39%
P/EPS 13.94 9.84 14.22 9.25 7.44 5.76 6.76 11.77%
EY 7.17 10.16 7.03 10.81 13.44 17.37 14.79 -10.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.50 0.34 0.31 0.26 0.33 0.46%

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