[KHEESAN] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 19.49%
YoY- 10.59%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 129,470 129,288 113,821 98,468 88,537 79,560 69,242 10.98%
PBT 5,081 4,600 4,508 4,812 4,269 2,277 2,397 13.32%
Tax -848 -757 -682 -149 -53 -49 -541 7.77%
NP 4,233 3,842 3,825 4,662 4,216 2,228 1,856 14.71%
-
NP to SH 4,233 3,842 3,825 4,662 4,216 2,228 1,856 14.71%
-
Tax Rate 16.69% 16.46% 15.13% 3.10% 1.24% 2.15% 22.57% -
Total Cost 125,237 125,445 109,996 93,805 84,321 77,332 67,386 10.87%
-
Net Worth 142,657 116,763 98,434 91,773 87,600 74,266 70,799 12.37%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 142,657 116,763 98,434 91,773 87,600 74,266 70,799 12.37%
NOSH 96,550 87,800 60,020 59,982 60,000 59,892 60,000 8.24%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 3.27% 2.97% 3.36% 4.74% 4.76% 2.80% 2.68% -
ROE 2.97% 3.29% 3.89% 5.08% 4.81% 3.00% 2.62% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 139.76 170.52 189.64 164.16 147.56 132.84 115.40 3.24%
EPS 4.57 5.07 6.37 7.77 7.03 3.72 3.09 6.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.54 1.64 1.53 1.46 1.24 1.18 4.53%
Adjusted Per Share Value based on latest NOSH - 59,922
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 94.77 94.63 83.31 72.08 64.81 58.24 50.68 10.98%
EPS 3.10 2.81 2.80 3.41 3.09 1.63 1.36 14.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0442 0.8547 0.7205 0.6718 0.6412 0.5436 0.5182 12.37%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.77 0.48 0.655 0.365 0.43 0.55 0.55 -
P/RPS 0.55 0.28 0.35 0.22 0.29 0.41 0.48 2.29%
P/EPS 16.85 9.47 10.28 4.70 6.12 14.78 17.78 -0.89%
EY 5.93 10.56 9.73 21.30 16.34 6.76 5.62 0.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.31 0.40 0.24 0.29 0.44 0.47 1.03%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 30/05/11 27/05/10 -
Price 0.775 0.69 0.615 0.415 0.39 0.50 0.54 -
P/RPS 0.55 0.40 0.32 0.25 0.26 0.38 0.47 2.65%
P/EPS 16.96 13.61 9.65 5.34 5.55 13.44 17.46 -0.48%
EY 5.90 7.35 10.36 18.73 18.02 7.44 5.73 0.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.38 0.27 0.27 0.40 0.46 1.39%

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