[KHEESAN] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 16.2%
YoY- 34.23%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 32,129 58,833 60,139 160,572 164,744 142,800 127,204 -17.83%
PBT -17,099 -81,540 -110,755 5,771 5,534 5,534 5,339 -
Tax 6,008 -767 -1,533 -1,101 -769 -1,131 -906 -
NP -11,091 -82,307 -112,288 4,670 4,765 4,403 4,433 -
-
NP to SH -11,091 -82,307 -112,288 4,670 4,765 4,403 4,433 -
-
Tax Rate - - - 19.08% 13.90% 20.44% 16.97% -
Total Cost 43,220 141,140 172,427 155,902 159,979 138,397 122,771 -13.84%
-
Net Worth -7,351,343 -67,495 37,752 160,159 158,079 142,657 116,763 -
Dividend
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - 10 1,040 1,040 - - -
Div Payout % - - 0.00% 22.27% 21.83% - - -
Equity
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth -7,351,343 -67,495 37,752 160,159 158,079 142,657 116,763 -
NOSH 137,280 114,400 114,400 104,000 104,000 92,634 87,800 6.58%
Ratio Analysis
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -34.52% -139.90% -186.71% 2.91% 2.89% 3.08% 3.48% -
ROE 0.00% 0.00% -297.44% 2.92% 3.01% 3.09% 3.80% -
Per Share
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.40 51.43 52.57 154.40 158.41 154.15 167.77 -24.51%
EPS -8.08 -71.95 -98.15 4.49 4.58 4.75 5.85 -
DPS 0.00 0.00 0.01 1.00 1.00 0.00 0.00 -
NAPS -53.55 -0.59 0.33 1.54 1.52 1.54 1.54 -
Adjusted Per Share Value based on latest NOSH - 104,000
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 23.40 42.86 43.81 116.97 120.01 104.02 92.66 -17.83%
EPS -8.08 -59.96 -81.79 3.40 3.47 3.21 3.23 -
DPS 0.00 0.00 0.01 0.76 0.76 0.00 0.00 -
NAPS -53.55 -0.4917 0.275 1.1667 1.1515 1.0392 0.8505 -
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/22 31/03/21 31/03/20 28/09/18 31/03/17 31/03/16 31/03/15 -
Price 0.11 0.27 0.265 0.58 0.80 0.77 0.48 -
P/RPS 0.47 0.53 0.50 0.38 0.51 0.50 0.29 7.13%
P/EPS -1.36 -0.38 -0.27 12.92 17.46 16.20 8.21 -
EY -73.45 -266.47 -370.39 7.74 5.73 6.17 12.18 -
DY 0.00 0.00 0.03 1.72 1.25 0.00 0.00 -
P/NAPS 0.00 0.00 0.80 0.38 0.53 0.50 0.31 -
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 31/03/15 CAGR
Date 30/05/22 02/06/21 29/06/20 08/05/19 08/05/19 31/05/16 29/05/15 -
Price 0.13 0.245 0.265 0.51 0.51 0.775 0.69 -
P/RPS 0.56 0.48 0.50 0.33 0.32 0.50 0.41 4.55%
P/EPS -1.61 -0.34 -0.27 11.36 11.13 16.31 11.80 -
EY -62.15 -293.66 -370.39 8.80 8.98 6.13 8.47 -
DY 0.00 0.00 0.03 1.96 1.96 0.00 0.00 -
P/NAPS 0.00 0.00 0.80 0.33 0.34 0.50 0.45 -

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