[KHEESAN] YoY Quarter Result on 31-Dec-2015 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 14.39%
YoY- 19.71%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 42,973 35,732 34,895 32,165 32,701 29,987 25,443 10.00%
PBT 1,500 948 1,409 1,481 1,265 1,403 998 7.69%
Tax -335 -147 -127 -90 -103 -138 -38 48.56%
NP 1,165 801 1,282 1,391 1,162 1,265 960 3.58%
-
NP to SH 1,165 801 1,282 1,391 1,162 1,265 960 3.58%
-
Tax Rate 22.33% 15.51% 9.01% 6.08% 8.14% 9.84% 3.81% -
Total Cost 41,808 34,931 33,613 30,774 31,539 28,722 24,483 10.22%
-
Net Worth 158,079 157,039 159,119 141,739 115,499 97,722 89,999 10.78%
Dividend
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - 1,040 1,040 - - - - -
Div Payout % - 129.84% 81.12% - - - - -
Equity
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 158,079 157,039 159,119 141,739 115,499 97,722 89,999 10.78%
NOSH 104,000 104,000 104,000 94,850 70,000 59,952 59,999 10.52%
Ratio Analysis
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 2.71% 2.24% 3.67% 4.32% 3.55% 4.22% 3.77% -
ROE 0.74% 0.51% 0.81% 0.98% 1.01% 1.29% 1.07% -
Per Share
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 41.32 34.36 33.55 34.95 46.72 50.02 42.41 -0.47%
EPS 1.12 0.77 1.23 1.51 1.66 2.11 1.60 -6.28%
DPS 0.00 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.51 1.53 1.54 1.65 1.63 1.50 0.24%
Adjusted Per Share Value based on latest NOSH - 94,850
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 31.45 26.15 25.54 23.54 23.94 21.95 18.62 10.00%
EPS 0.85 0.59 0.94 1.02 0.85 0.93 0.70 3.59%
DPS 0.00 0.76 0.76 0.00 0.00 0.00 0.00 -
NAPS 1.1571 1.1495 1.1647 1.0375 0.8454 0.7153 0.6588 10.78%
Price Multiplier on Financial Quarter End Date
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/06/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.575 0.735 0.775 0.835 0.50 0.51 0.39 -
P/RPS 1.39 2.14 2.31 2.39 1.07 1.02 0.92 7.79%
P/EPS 51.33 95.43 62.87 55.25 30.12 24.17 24.38 14.49%
EY 1.95 1.05 1.59 1.81 3.32 4.14 4.10 -12.64%
DY 0.00 1.36 1.29 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.49 0.51 0.54 0.30 0.31 0.26 7.14%
Price Multiplier on Announcement Date
30/06/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 08/05/19 08/05/19 08/05/19 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.51 0.51 0.51 0.815 0.54 0.505 0.36 -
P/RPS 1.23 1.48 1.52 2.33 1.16 1.01 0.85 6.95%
P/EPS 45.53 66.22 41.37 53.93 32.53 23.93 22.50 13.67%
EY 2.20 1.51 2.42 1.85 3.07 4.18 4.44 -11.98%
DY 0.00 1.96 1.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.33 0.53 0.33 0.31 0.24 6.53%

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