[KHEESAN] YoY Quarter Result on 31-Mar-2015 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- -40.88%
YoY- 15.66%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 54,218 33,496 37,251 34,047 30,341 26,694 22,646 14.36%
PBT 1,594 1,409 1,032 915 831 1,583 1,055 6.55%
Tax -110 -1,068 -464 -228 -237 -37 -18 32.08%
NP 1,484 341 568 687 594 1,546 1,037 5.66%
-
NP to SH 1,484 341 568 687 594 1,546 1,037 5.66%
-
Tax Rate 6.90% 75.80% 44.96% 24.92% 28.52% 2.34% 1.71% -
Total Cost 52,734 33,155 36,683 33,360 29,747 25,148 21,609 14.70%
-
Net Worth 160,159 158,079 142,657 116,763 98,399 91,681 87,515 9.73%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 160,159 158,079 142,657 116,763 98,399 91,681 87,515 9.73%
NOSH 104,000 104,000 96,550 87,800 59,999 59,922 59,942 8.84%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.74% 1.02% 1.52% 2.02% 1.96% 5.79% 4.58% -
ROE 0.93% 0.22% 0.40% 0.59% 0.60% 1.69% 1.18% -
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.13 32.21 40.21 44.90 50.57 44.55 37.78 5.07%
EPS 1.43 0.33 0.61 0.91 0.99 2.58 1.73 -2.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.54 1.54 1.64 1.53 1.46 0.82%
Adjusted Per Share Value based on latest NOSH - 87,800
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 39.49 24.40 27.14 24.80 22.10 19.44 16.50 14.35%
EPS 1.08 0.25 0.41 0.50 0.43 1.13 0.76 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1667 1.1515 1.0392 0.8505 0.7168 0.6678 0.6375 9.73%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.58 0.80 0.77 0.48 0.655 0.365 0.43 -
P/RPS 1.11 2.48 1.91 1.07 1.30 0.82 1.14 -0.40%
P/EPS 40.65 243.99 125.58 52.97 66.16 14.15 24.86 7.85%
EY 2.46 0.41 0.80 1.89 1.51 7.07 4.02 -7.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.53 0.50 0.31 0.40 0.24 0.29 4.24%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 08/05/19 08/05/19 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.51 0.51 0.775 0.69 0.615 0.415 0.39 -
P/RPS 0.98 1.58 1.93 1.54 1.22 0.93 1.03 -0.76%
P/EPS 35.74 155.54 126.39 76.15 62.12 16.09 22.54 7.34%
EY 2.80 0.64 0.79 1.31 1.61 6.22 4.44 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.50 0.45 0.38 0.27 0.27 3.13%

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