[KHEESAN] YoY 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- 61.04%
YoY- 49.08%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
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 37,251 34,047 30,341 26,694 22,646 21,271 17,180 13.75%
PBT 1,032 915 831 1,583 1,055 535 546 11.18%
Tax -464 -228 -237 -37 -18 -13 -231 12.31%
NP 568 687 594 1,546 1,037 522 315 10.31%
-
NP to SH 568 687 594 1,546 1,037 522 315 10.31%
-
Tax Rate 44.96% 24.92% 28.52% 2.34% 1.71% 2.43% 42.31% -
Total Cost 36,683 33,360 29,747 25,148 21,609 20,749 16,865 13.81%
-
Net Worth 142,657 116,763 98,399 91,681 87,515 74,399 70,132 12.55%
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 98,399 91,681 87,515 74,399 70,132 12.55%
NOSH 96,550 87,800 59,999 59,922 59,942 59,999 59,433 8.41%
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 1.52% 2.02% 1.96% 5.79% 4.58% 2.45% 1.83% -
ROE 0.40% 0.59% 0.60% 1.69% 1.18% 0.70% 0.45% -
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 40.21 44.90 50.57 44.55 37.78 35.45 28.91 5.64%
EPS 0.61 0.91 0.99 2.58 1.73 0.87 0.53 2.36%
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 27.14 24.80 22.10 19.44 16.50 15.49 12.51 13.76%
EPS 0.41 0.50 0.43 1.13 0.76 0.38 0.23 10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0392 0.8505 0.7168 0.6678 0.6375 0.542 0.5109 12.55%
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 1.91 1.07 1.30 0.82 1.14 1.55 1.90 0.08%
P/EPS 125.58 52.97 66.16 14.15 24.86 63.22 103.77 3.22%
EY 0.80 1.89 1.51 7.07 4.02 1.58 0.96 -2.99%
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 1.93 1.54 1.22 0.93 1.03 1.41 1.87 0.52%
P/EPS 126.39 76.15 62.12 16.09 22.54 57.47 101.89 3.65%
EY 0.79 1.31 1.61 6.22 4.44 1.74 0.98 -3.52%
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