Highlights

[KHEESAN] QoQ Quarter Result on 2018-09-30 [#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 -     27.38%    YoY -     78.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 23,157 78,582 62,611 54,218 42,973 27,649 35,732 -25.17%
  QoQ % -70.53% 25.51% 15.48% 26.17% 55.42% -22.62% -
  Horiz. % 64.81% 219.92% 175.22% 151.74% 120.26% 77.38% 100.00%
PBT -628 1,911 3,735 1,594 1,500 1,729 948 -
  QoQ % -132.86% -48.84% 134.32% 6.27% -13.24% 82.38% -
  Horiz. % -66.24% 201.58% 393.99% 168.14% 158.23% 182.38% 100.00%
Tax 67 -700 -3,168 -110 -335 -509 -147 -
  QoQ % 109.57% 77.90% -2,780.00% 67.16% 34.18% -246.26% -
  Horiz. % -45.58% 476.19% 2,155.10% 74.83% 227.89% 346.26% 100.00%
NP -561 1,211 567 1,484 1,165 1,220 801 -
  QoQ % -146.33% 113.58% -61.79% 27.38% -4.51% 52.31% -
  Horiz. % -70.04% 151.19% 70.79% 185.27% 145.44% 152.31% 100.00%
NP to SH -561 1,211 567 1,484 1,165 1,220 801 -
  QoQ % -146.33% 113.58% -61.79% 27.38% -4.51% 52.31% -
  Horiz. % -70.04% 151.19% 70.79% 185.27% 145.44% 152.31% 100.00%
Tax Rate - % 36.63 % 84.82 % 6.90 % 22.33 % 29.44 % 15.51 % -
  QoQ % 0.00% -56.81% 1,129.28% -69.10% -24.15% 89.81% -
  Horiz. % 0.00% 236.17% 546.87% 44.49% 143.97% 189.81% 100.00%
Total Cost 23,718 77,371 62,044 52,734 41,808 26,429 34,931 -22.80%
  QoQ % -69.35% 24.70% 17.65% 26.13% 58.19% -24.34% -
  Horiz. % 67.90% 221.50% 177.62% 150.97% 119.69% 75.66% 100.00%
Net Worth 140,400 128,960 131,039 160,159 158,079 157,039 157,039 -7.21%
  QoQ % 8.87% -1.59% -18.18% 1.32% 0.66% 0.00% -
  Horiz. % 89.40% 82.12% 83.44% 101.99% 100.66% 100.00% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 10 - - - - - 1,040 -95.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 129.84 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 140,400 128,960 131,039 160,159 158,079 157,039 157,039 -7.21%
  QoQ % 8.87% -1.59% -18.18% 1.32% 0.66% 0.00% -
  Horiz. % 89.40% 82.12% 83.44% 101.99% 100.66% 100.00% 100.00%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 104,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin -2.42 % 1.54 % 0.91 % 2.74 % 2.71 % 4.41 % 2.24 % -
  QoQ % -257.14% 69.23% -66.79% 1.11% -38.55% 96.87% -
  Horiz. % -108.04% 68.75% 40.62% 122.32% 120.98% 196.87% 100.00%
ROE -0.40 % 0.94 % 0.43 % 0.93 % 0.74 % 0.78 % 0.51 % -
  QoQ % -142.55% 118.60% -53.76% 25.68% -5.13% 52.94% -
  Horiz. % -78.43% 184.31% 84.31% 182.35% 145.10% 152.94% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 22.27 75.56 60.20 52.13 41.32 26.59 34.36 -25.17%
  QoQ % -70.53% 25.51% 15.48% 26.16% 55.40% -22.61% -
  Horiz. % 64.81% 219.91% 175.20% 151.72% 120.26% 77.39% 100.00%
EPS -0.54 1.14 0.55 1.43 1.12 1.17 0.77 -
  QoQ % -147.37% 107.27% -61.54% 27.68% -4.27% 51.95% -
  Horiz. % -70.13% 148.05% 71.43% 185.71% 145.45% 151.95% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 1.00 -95.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.3500 1.2400 1.2600 1.5400 1.5200 1.5100 1.5100 -7.21%
  QoQ % 8.87% -1.59% -18.18% 1.32% 0.66% 0.00% -
  Horiz. % 89.40% 82.12% 83.44% 101.99% 100.66% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,400
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 20.24 68.69 54.73 47.39 37.56 24.17 31.23 -25.17%
  QoQ % -70.53% 25.51% 15.49% 26.17% 55.40% -22.61% -
  Horiz. % 64.81% 219.95% 175.25% 151.75% 120.27% 77.39% 100.00%
EPS -0.49 1.06 0.50 1.30 1.02 1.07 0.70 -
  QoQ % -146.23% 112.00% -61.54% 27.45% -4.67% 52.86% -
  Horiz. % -70.00% 151.43% 71.43% 185.71% 145.71% 152.86% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.91 -95.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1.10% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.2273 1.1273 1.1455 1.4000 1.3818 1.3727 1.3727 -7.21%
  QoQ % 8.87% -1.59% -18.18% 1.32% 0.66% 0.00% -
  Horiz. % 89.41% 82.12% 83.45% 101.99% 100.66% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.3800 0.6100 0.5900 0.5800 0.5750 0.6600 0.7350 -
P/RPS 1.71 0.81 0.98 1.11 1.39 2.48 2.14 -13.93%
  QoQ % 111.11% -17.35% -11.71% -20.14% -43.95% 15.89% -
  Horiz. % 79.91% 37.85% 45.79% 51.87% 64.95% 115.89% 100.00%
P/EPS -70.45 52.39 108.22 40.65 51.33 56.26 95.43 -
  QoQ % -234.47% -51.59% 166.22% -20.81% -8.76% -41.05% -
  Horiz. % -73.82% 54.90% 113.40% 42.60% 53.79% 58.95% 100.00%
EY -1.42 1.91 0.92 2.46 1.95 1.78 1.05 -
  QoQ % -174.35% 107.61% -62.60% 26.15% 9.55% 69.52% -
  Horiz. % -135.24% 181.90% 87.62% 234.29% 185.71% 169.52% 100.00%
DY 0.03 0.00 0.00 0.00 0.00 0.00 1.36 -92.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.21% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.28 0.49 0.47 0.38 0.38 0.44 0.49 -31.21%
  QoQ % -42.86% 4.26% 23.68% 0.00% -13.64% -10.20% -
  Horiz. % 57.14% 100.00% 95.92% 77.55% 77.55% 89.80% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 -
Price 0.2150 0.4050 0.5100 0.5100 0.5100 0.5100 0.5100 -
P/RPS 0.97 0.54 0.85 0.98 1.23 1.92 1.48 -24.61%
  QoQ % 79.63% -36.47% -13.27% -20.33% -35.94% 29.73% -
  Horiz. % 65.54% 36.49% 57.43% 66.22% 83.11% 129.73% 100.00%
P/EPS -39.86 34.78 93.54 35.74 45.53 43.48 66.22 -
  QoQ % -214.61% -62.82% 161.72% -21.50% 4.71% -34.34% -
  Horiz. % -60.19% 52.52% 141.26% 53.97% 68.76% 65.66% 100.00%
EY -2.51 2.88 1.07 2.80 2.20 2.30 1.51 -
  QoQ % -187.15% 169.16% -61.79% 27.27% -4.35% 52.32% -
  Horiz. % -166.23% 190.73% 70.86% 185.43% 145.70% 152.32% 100.00%
DY 0.05 0.00 0.00 0.00 0.00 0.00 1.96 -91.39%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.55% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.16 0.33 0.40 0.33 0.34 0.34 0.34 -39.58%
  QoQ % -51.52% -17.50% 21.21% -2.94% 0.00% 0.00% -
  Horiz. % 47.06% 97.06% 117.65% 97.06% 100.00% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers