Highlights

[KHEESAN] QoQ Quarter Result on 2018-09-30 [#0]

Stock [KHEESAN]: KHEE SAN BHD
Announcement Date 30-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
30-Sep-2018
Profit Trend QoQ -     27.38%    YoY -     78.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 62,611 54,218 42,972 27,649 35,733 33,325 37,954 39.49%
  QoQ % 15.48% 26.17% 55.42% -22.62% 7.23% -12.20% -
  Horiz. % 164.97% 142.85% 113.22% 72.85% 94.15% 87.80% 100.00%
PBT 3,735 1,594 1,500 1,729 948 1,021 2,224 41.15%
  QoQ % 134.32% 6.27% -13.24% 82.38% -7.15% -54.09% -
  Horiz. % 167.94% 71.67% 67.45% 77.74% 42.63% 45.91% 100.00%
Tax -3,168 -110 -335 -509 -147 -188 -1,201 90.57%
  QoQ % -2,780.00% 67.16% 34.18% -246.26% 21.81% 84.35% -
  Horiz. % 263.78% 9.16% 27.89% 42.38% 12.24% 15.65% 100.00%
NP 567 1,484 1,165 1,220 801 833 1,023 -32.45%
  QoQ % -61.79% 27.38% -4.51% 52.31% -3.84% -18.57% -
  Horiz. % 55.43% 145.06% 113.88% 119.26% 78.30% 81.43% 100.00%
NP to SH 567 1,484 1,165 1,220 801 833 1,023 -32.45%
  QoQ % -61.79% 27.38% -4.51% 52.31% -3.84% -18.57% -
  Horiz. % 55.43% 145.06% 113.88% 119.26% 78.30% 81.43% 100.00%
Tax Rate 84.82 % 6.90 % 22.33 % 29.44 % 15.51 % 18.41 % 54.00 % 35.01%
  QoQ % 1,129.28% -69.10% -24.15% 89.81% -15.75% -65.91% -
  Horiz. % 157.07% 12.78% 41.35% 54.52% 28.72% 34.09% 100.00%
Total Cost 62,044 52,734 41,807 26,429 34,932 32,492 36,931 41.19%
  QoQ % 17.65% 26.14% 58.19% -24.34% 7.51% -12.02% -
  Horiz. % 168.00% 142.79% 113.20% 71.56% 94.59% 87.98% 100.00%
Net Worth 135,199 164,320 162,239 161,199 163,280 160,159 160,159 -10.65%
  QoQ % -17.72% 1.28% 0.65% -1.27% 1.95% 0.00% -
  Horiz. % 84.42% 102.60% 101.30% 100.65% 101.95% 100.00% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 1,040 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 135,199 164,320 162,239 161,199 163,280 160,159 160,159 -10.65%
  QoQ % -17.72% 1.28% 0.65% -1.27% 1.95% 0.00% -
  Horiz. % 84.42% 102.60% 101.30% 100.65% 101.95% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.91 % 2.74 % 2.71 % 4.41 % 2.24 % 2.50 % 2.70 % -51.47%
  QoQ % -66.79% 1.11% -38.55% 96.87% -10.40% -7.41% -
  Horiz. % 33.70% 101.48% 100.37% 163.33% 82.96% 92.59% 100.00%
ROE 0.42 % 0.90 % 0.72 % 0.76 % 0.49 % 0.52 % 0.64 % -24.42%
  QoQ % -53.33% 25.00% -5.26% 55.10% -5.77% -18.75% -
  Horiz. % 65.62% 140.62% 112.50% 118.75% 76.56% 81.25% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.20 52.13 41.32 26.59 34.36 32.04 36.49 39.49%
  QoQ % 15.48% 26.16% 55.40% -22.61% 7.24% -12.20% -
  Horiz. % 164.98% 142.86% 113.24% 72.87% 94.16% 87.80% 100.00%
EPS 0.55 1.43 1.12 1.17 0.77 0.80 0.98 -31.89%
  QoQ % -61.54% 27.68% -4.27% 51.95% -3.75% -18.37% -
  Horiz. % 56.12% 145.92% 114.29% 119.39% 78.57% 81.63% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3000 1.5800 1.5600 1.5500 1.5700 1.5400 1.5400 -10.65%
  QoQ % -17.72% 1.28% 0.65% -1.27% 1.95% 0.00% -
  Horiz. % 84.42% 102.60% 101.30% 100.65% 101.95% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 103,090
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.20 52.13 41.32 26.59 34.36 32.04 36.49 39.49%
  QoQ % 15.48% 26.16% 55.40% -22.61% 7.24% -12.20% -
  Horiz. % 164.98% 142.86% 113.24% 72.87% 94.16% 87.80% 100.00%
EPS 0.55 1.43 1.12 1.17 0.77 0.80 0.98 -31.89%
  QoQ % -61.54% 27.68% -4.27% 51.95% -3.75% -18.37% -
  Horiz. % 56.12% 145.92% 114.29% 119.39% 78.57% 81.63% 100.00%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.3000 1.5800 1.5600 1.5500 1.5700 1.5400 1.5400 -10.65%
  QoQ % -17.72% 1.28% 0.65% -1.27% 1.95% 0.00% -
  Horiz. % 84.42% 102.60% 101.30% 100.65% 101.95% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.5900 0.5800 0.5750 0.6600 0.7350 0.7550 0.7900 -
P/RPS 0.98 1.11 1.39 2.48 2.14 2.36 2.16 -40.87%
  QoQ % -11.71% -20.14% -43.95% 15.89% -9.32% 9.26% -
  Horiz. % 45.37% 51.39% 64.35% 114.81% 99.07% 109.26% 100.00%
P/EPS 108.22 40.65 51.33 56.26 95.43 94.26 80.31 21.93%
  QoQ % 166.22% -20.81% -8.76% -41.05% 1.24% 17.37% -
  Horiz. % 134.75% 50.62% 63.91% 70.05% 118.83% 117.37% 100.00%
EY 0.92 2.46 1.95 1.78 1.05 1.06 1.25 -18.44%
  QoQ % -62.60% 26.15% 9.55% 69.52% -0.94% -15.20% -
  Horiz. % 73.60% 196.80% 156.00% 142.40% 84.00% 84.80% 100.00%
DY 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.45 0.37 0.37 0.43 0.47 0.49 0.51 -7.98%
  QoQ % 21.62% 0.00% -13.95% -8.51% -4.08% -3.92% -
  Horiz. % 88.24% 72.55% 72.55% 84.31% 92.16% 96.08% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 30/11/18 30/08/18 31/05/18 28/02/18 30/11/17 30/08/17 -
Price 0.5950 0.5900 0.5700 0.5900 0.6850 0.7400 0.7600 -
P/RPS 0.99 1.13 1.38 2.22 1.99 2.31 2.08 -38.96%
  QoQ % -12.39% -18.12% -37.84% 11.56% -13.85% 11.06% -
  Horiz. % 47.60% 54.33% 66.35% 106.73% 95.67% 111.06% 100.00%
P/EPS 109.14 41.35 50.88 50.30 88.94 92.39 77.26 25.82%
  QoQ % 163.94% -18.73% 1.15% -43.45% -3.73% 19.58% -
  Horiz. % 141.26% 53.52% 65.86% 65.10% 115.12% 119.58% 100.00%
EY 0.92 2.42 1.97 1.99 1.12 1.08 1.29 -20.13%
  QoQ % -61.98% 22.84% -1.01% 77.68% 3.70% -16.28% -
  Horiz. % 71.32% 187.60% 152.71% 154.26% 86.82% 83.72% 100.00%
DY 0.00 0.00 0.00 0.00 1.46 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.46 0.37 0.37 0.38 0.44 0.48 0.49 -4.11%
  QoQ % 24.32% 0.00% -2.63% -13.64% -8.33% -2.04% -
  Horiz. % 93.88% 75.51% 75.51% 77.55% 89.80% 97.96% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers