[KHEESAN] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 98.92%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 129,350 139,679 69,057 71,394 59,852 62,919 55,025 15.30%
PBT -74,530 5,198 1,969 2,757 2,779 2,535 2,550 -
Tax -1,961 -1,179 -335 -179 -172 -340 -275 38.71%
NP -76,491 4,019 1,634 2,578 2,607 2,195 2,275 -
-
NP to SH -76,491 4,019 1,634 2,578 2,607 2,195 2,275 -
-
Tax Rate - 22.68% 17.01% 6.49% 6.19% 13.41% 10.78% -
Total Cost 205,841 135,660 67,423 68,816 57,245 60,724 52,750 25.46%
-
Net Worth 75,504 158,079 157,039 159,119 141,739 115,342 97,843 -4.22%
Dividend
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - 1,040 1,040 - - - -
Div Payout % - - 63.65% 40.34% - - - -
Equity
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 75,504 158,079 157,039 159,119 141,739 115,342 97,843 -4.22%
NOSH 114,400 104,000 104,000 104,000 94,850 69,904 60,026 11.34%
Ratio Analysis
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -59.13% 2.88% 2.37% 3.61% 4.36% 3.49% 4.13% -
ROE -101.31% 2.54% 1.04% 1.62% 1.84% 1.90% 2.33% -
Per Share
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 113.07 134.31 66.40 68.65 65.03 90.01 91.67 3.55%
EPS -67.10 3.86 1.57 2.48 2.83 3.14 3.79 -
DPS 0.00 0.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 0.66 1.52 1.51 1.53 1.54 1.65 1.63 -13.98%
Adjusted Per Share Value based on latest NOSH - 104,000
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 94.22 101.75 50.30 52.01 43.60 45.83 40.08 15.30%
EPS -55.72 2.93 1.19 1.88 1.90 1.60 1.66 -
DPS 0.00 0.00 0.76 0.76 0.00 0.00 0.00 -
NAPS 0.55 1.1515 1.1439 1.1591 1.0325 0.8402 0.7127 -4.22%
Price Multiplier on Financial Quarter End Date
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 29/06/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.42 0.575 0.735 0.775 0.835 0.50 0.51 -
P/RPS 0.37 0.43 1.11 1.13 1.28 0.56 0.56 -6.67%
P/EPS -0.63 14.88 46.78 31.26 29.48 15.92 13.46 -
EY -159.20 6.72 2.14 3.20 3.39 6.28 7.43 -
DY 0.00 0.00 1.36 1.29 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.49 0.51 0.54 0.30 0.31 12.83%
Price Multiplier on Announcement Date
31/12/19 30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 02/03/20 08/05/19 08/05/19 08/05/19 29/02/16 27/02/15 28/02/14 -
Price 0.375 0.51 0.51 0.51 0.815 0.54 0.505 -
P/RPS 0.33 0.38 0.77 0.74 1.25 0.60 0.55 -8.15%
P/EPS -0.56 13.20 32.46 20.57 28.77 17.20 13.32 -
EY -178.30 7.58 3.08 4.86 3.48 5.81 7.50 -
DY 0.00 0.00 1.96 1.96 0.00 0.00 0.00 -
P/NAPS 0.57 0.34 0.34 0.33 0.53 0.33 0.31 10.67%

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