[KHEESAN] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -18.81%
YoY- 10.17%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 118,911 166,197 139,853 129,470 129,288 113,821 98,468 2.72%
PBT -93,288 5,821 5,532 5,081 4,600 4,508 4,812 -
Tax -1,914 -1,104 -1,662 -848 -757 -682 -149 43.96%
NP -95,202 4,716 3,869 4,233 3,842 3,825 4,662 -
-
NP to SH -95,202 4,716 3,869 4,233 3,842 3,825 4,662 -
-
Tax Rate - 18.97% 30.04% 16.69% 16.46% 15.13% 3.10% -
Total Cost 214,113 161,480 135,984 125,237 125,445 109,996 93,805 12.50%
-
Net Worth 37,752 160,159 158,079 142,657 116,763 98,434 91,773 -11.90%
Dividend
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - 1,386 - - - - -
Div Payout % - - 35.84% - - - - -
Equity
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 37,752 160,159 158,079 142,657 116,763 98,434 91,773 -11.90%
NOSH 114,400 104,000 104,000 96,550 87,800 60,020 59,982 9.65%
Ratio Analysis
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin -80.06% 2.84% 2.77% 3.27% 2.97% 3.36% 4.74% -
ROE -252.18% 2.95% 2.45% 2.97% 3.29% 3.89% 5.08% -
Per Share
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 103.94 159.81 134.47 139.76 170.52 189.64 164.16 -6.31%
EPS -83.51 4.53 3.72 4.57 5.07 6.37 7.77 -
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 0.33 1.54 1.52 1.54 1.54 1.64 1.53 -19.66%
Adjusted Per Share Value based on latest NOSH - 96,550
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 86.62 121.06 101.87 94.31 94.18 82.91 71.73 2.72%
EPS -69.35 3.44 2.82 3.08 2.80 2.79 3.40 -
DPS 0.00 0.00 1.01 0.00 0.00 0.00 0.00 -
NAPS 0.275 1.1667 1.1515 1.0392 0.8505 0.717 0.6685 -11.90%
Price Multiplier on Financial Quarter End Date
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/03/20 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.265 0.58 0.80 0.77 0.48 0.655 0.365 -
P/RPS 0.25 0.36 0.59 0.55 0.28 0.35 0.22 1.84%
P/EPS -0.32 12.79 21.50 16.85 9.47 10.28 4.70 -
EY -314.03 7.82 4.65 5.93 10.56 9.73 21.30 -
DY 0.00 0.00 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.38 0.53 0.50 0.31 0.40 0.24 18.75%
Price Multiplier on Announcement Date
31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/06/20 08/05/19 08/05/19 31/05/16 29/05/15 30/05/14 31/05/13 -
Price 0.265 0.51 0.51 0.775 0.69 0.615 0.415 -
P/RPS 0.25 0.32 0.38 0.55 0.40 0.32 0.25 0.00%
P/EPS -0.32 11.24 13.71 16.96 13.61 9.65 5.34 -
EY -314.03 8.89 7.30 5.90 7.35 10.36 18.73 -
DY 0.00 0.00 2.61 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.33 0.34 0.50 0.45 0.38 0.27 16.77%

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