[KHEESAN] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 15.21%
YoY- 1.28%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 156,957 142,663 115,604 95,778 88,537 82,143 71,849 13.89%
PBT 5,179 5,095 5,270 4,503 3,256 3,671 2,321 14.29%
Tax -158 -1,024 -850 -474 722 -16 2,149 -
NP 5,021 4,071 4,420 4,029 3,978 3,655 4,470 1.95%
-
NP to SH 5,021 4,071 4,420 4,029 3,978 3,655 4,470 1.95%
-
Tax Rate 3.05% 20.10% 16.13% 10.53% -22.17% 0.44% -92.59% -
Total Cost 151,936 138,592 111,184 91,749 84,559 78,488 67,379 14.49%
-
Net Worth 142,790 116,994 100,953 95,329 88,199 76,200 73,816 11.61%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - 1,200 -
Div Payout % - - - - - - 26.85% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 142,790 116,994 100,953 95,329 88,199 76,200 73,816 11.61%
NOSH 100,000 75,970 60,451 59,955 59,999 60,000 60,013 8.87%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.20% 2.85% 3.82% 4.21% 4.49% 4.45% 6.22% -
ROE 3.52% 3.48% 4.38% 4.23% 4.51% 4.80% 6.06% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 168.18 187.79 191.23 159.75 147.56 136.91 119.72 5.82%
EPS 5.38 5.36 7.31 6.72 6.63 6.09 7.45 -5.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.53 1.54 1.67 1.59 1.47 1.27 1.23 3.70%
Adjusted Per Share Value based on latest NOSH - 59,775
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 114.33 103.92 84.21 69.77 64.49 59.84 52.34 13.89%
EPS 3.66 2.97 3.22 2.93 2.90 2.66 3.26 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.87 -
NAPS 1.0401 0.8522 0.7354 0.6944 0.6425 0.5551 0.5377 11.61%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.75 0.68 0.615 0.415 0.40 0.505 0.56 -
P/RPS 0.45 0.36 0.32 0.26 0.27 0.37 0.47 -0.72%
P/EPS 14.25 12.69 8.41 6.18 6.03 8.29 7.52 11.23%
EY 7.02 7.88 11.89 16.19 16.58 12.06 13.30 -10.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.49 0.44 0.37 0.26 0.27 0.40 0.46 1.05%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.745 0.59 0.59 0.44 0.42 0.45 0.56 -
P/RPS 0.44 0.31 0.31 0.28 0.28 0.33 0.47 -1.09%
P/EPS 14.15 11.01 8.07 6.55 6.33 7.39 7.52 11.10%
EY 7.07 9.08 12.39 15.27 15.79 13.54 13.30 -9.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 3.57 -
P/NAPS 0.49 0.38 0.35 0.28 0.29 0.35 0.46 1.05%

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