Highlights

[KHEESAN] QoQ Quarter Result on 2015-03-31 [#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


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 32,165 27,687 45,697 34,047 32,701 30,218 30,238 4.19%
  QoQ % 16.17% -39.41% 34.22% 4.12% 8.22% -0.07% -
  Horiz. % 106.37% 91.56% 151.12% 112.60% 108.15% 99.93% 100.00%
PBT 1,481 1,298 1,645 915 1,265 1,270 1,889 -14.94%
  QoQ % 14.10% -21.09% 79.78% -27.67% -0.39% -32.77% -
  Horiz. % 78.40% 68.71% 87.08% 48.44% 66.97% 67.23% 100.00%
Tax -90 -82 -456 -228 -103 -237 -338 -58.51%
  QoQ % -9.76% 82.02% -100.00% -121.36% 56.54% 29.88% -
  Horiz. % 26.63% 24.26% 134.91% 67.46% 30.47% 70.12% 100.00%
NP 1,391 1,216 1,189 687 1,162 1,033 1,551 -6.98%
  QoQ % 14.39% 2.27% 73.07% -40.88% 12.49% -33.40% -
  Horiz. % 89.68% 78.40% 76.66% 44.29% 74.92% 66.60% 100.00%
NP to SH 1,391 1,216 1,189 687 1,162 1,033 1,551 -6.98%
  QoQ % 14.39% 2.27% 73.07% -40.88% 12.49% -33.40% -
  Horiz. % 89.68% 78.40% 76.66% 44.29% 74.92% 66.60% 100.00%
Tax Rate 6.08 % 6.32 % 27.72 % 24.92 % 8.14 % 18.66 % 17.89 % -51.20%
  QoQ % -3.80% -77.20% 11.24% 206.14% -56.38% 4.30% -
  Horiz. % 33.99% 35.33% 154.95% 139.30% 45.50% 104.30% 100.00%
Total Cost 30,774 26,471 44,508 33,360 31,539 29,185 28,687 4.78%
  QoQ % 16.26% -40.53% 33.42% 5.77% 8.07% 1.74% -
  Horiz. % 107.28% 92.28% 155.15% 116.29% 109.94% 101.74% 100.00%
Net Worth 141,739 138,292 116,735 116,763 115,499 113,629 60,297 76.52%
  QoQ % 2.49% 18.47% -0.02% 1.09% 1.65% 88.45% -
  Horiz. % 235.07% 229.35% 193.60% 193.64% 191.55% 188.45% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 141,739 138,292 116,735 116,763 115,499 113,629 60,297 76.52%
  QoQ % 2.49% 18.47% -0.02% 1.09% 1.65% 88.45% -
  Horiz. % 235.07% 229.35% 193.60% 193.64% 191.55% 188.45% 100.00%
NOSH 92,038 89,220 75,802 75,820 70,000 68,866 60,297 32.47%
  QoQ % 3.16% 17.70% -0.02% 8.31% 1.65% 14.21% -
  Horiz. % 152.64% 147.97% 125.71% 125.74% 116.09% 114.21% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 4.32 % 4.39 % 2.60 % 2.02 % 3.55 % 3.42 % 5.13 % -10.80%
  QoQ % -1.59% 68.85% 28.71% -43.10% 3.80% -33.33% -
  Horiz. % 84.21% 85.58% 50.68% 39.38% 69.20% 66.67% 100.00%
ROE 0.98 % 0.88 % 1.02 % 0.59 % 1.01 % 0.91 % 2.57 % -47.32%
  QoQ % 11.36% -13.73% 72.88% -41.58% 10.99% -64.59% -
  Horiz. % 38.13% 34.24% 39.69% 22.96% 39.30% 35.41% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 34.95 31.03 60.28 44.90 46.72 43.88 50.15 -21.34%
  QoQ % 12.63% -48.52% 34.25% -3.90% 6.47% -12.50% -
  Horiz. % 69.69% 61.87% 120.20% 89.53% 93.16% 87.50% 100.00%
EPS 1.51 1.36 1.56 0.91 1.66 1.50 2.57 -29.78%
  QoQ % 11.03% -12.82% 71.43% -45.18% 10.67% -41.63% -
  Horiz. % 58.75% 52.92% 60.70% 35.41% 64.59% 58.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5400 1.5500 1.5400 1.5400 1.6500 1.6500 1.0000 33.25%
  QoQ % -0.65% 0.65% 0.00% -6.67% 0.00% 65.00% -
  Horiz. % 154.00% 155.00% 154.00% 154.00% 165.00% 165.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,400
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 28.12 24.20 39.94 29.76 28.58 26.41 26.43 4.21%
  QoQ % 16.20% -39.41% 34.21% 4.13% 8.22% -0.08% -
  Horiz. % 106.39% 91.56% 151.12% 112.60% 108.13% 99.92% 100.00%
EPS 1.22 1.06 1.04 0.60 1.02 0.90 1.36 -6.97%
  QoQ % 15.09% 1.92% 73.33% -41.18% 13.33% -33.82% -
  Horiz. % 89.71% 77.94% 76.47% 44.12% 75.00% 66.18% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2390 1.2088 1.0204 1.0207 1.0096 0.9933 0.5271 76.51%
  QoQ % 2.50% 18.46% -0.03% 1.10% 1.64% 88.45% -
  Horiz. % 235.06% 229.33% 193.59% 193.64% 191.54% 188.45% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.8350 0.7050 0.6800 0.4800 0.5000 0.6050 0.6150 -
P/RPS 2.39 2.27 1.13 1.07 1.07 1.38 1.23 55.53%
  QoQ % 5.29% 100.88% 5.61% 0.00% -22.46% 12.20% -
  Horiz. % 194.31% 184.55% 91.87% 86.99% 86.99% 112.20% 100.00%
P/EPS 55.25 51.73 43.35 52.97 30.12 40.33 23.91 74.52%
  QoQ % 6.80% 19.33% -18.16% 75.86% -25.32% 68.67% -
  Horiz. % 231.07% 216.35% 181.30% 221.54% 125.97% 168.67% 100.00%
EY 1.81 1.93 2.31 1.89 3.32 2.48 4.18 -42.68%
  QoQ % -6.22% -16.45% 22.22% -43.07% 33.87% -40.67% -
  Horiz. % 43.30% 46.17% 55.26% 45.22% 79.43% 59.33% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.45 0.44 0.31 0.30 0.37 0.62 -8.78%
  QoQ % 20.00% 2.27% 41.94% 3.33% -18.92% -40.32% -
  Horiz. % 87.10% 72.58% 70.97% 50.00% 48.39% 59.68% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.8150 0.7750 0.5900 0.6900 0.5400 0.5550 0.5900 -
P/RPS 2.33 2.50 0.98 1.54 1.16 1.26 1.18 57.20%
  QoQ % -6.80% 155.10% -36.36% 32.76% -7.94% 6.78% -
  Horiz. % 197.46% 211.86% 83.05% 130.51% 98.31% 106.78% 100.00%
P/EPS 53.93 56.86 37.61 76.15 32.53 37.00 22.94 76.53%
  QoQ % -5.15% 51.18% -50.61% 134.09% -12.08% 61.29% -
  Horiz. % 235.09% 247.86% 163.95% 331.95% 141.80% 161.29% 100.00%
EY 1.85 1.76 2.66 1.31 3.07 2.70 4.36 -43.45%
  QoQ % 5.11% -33.83% 103.05% -57.33% 13.70% -38.07% -
  Horiz. % 42.43% 40.37% 61.01% 30.05% 70.41% 61.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.53 0.50 0.38 0.45 0.33 0.34 0.59 -6.88%
  QoQ % 6.00% 31.58% -15.56% 36.36% -2.94% -42.37% -
  Horiz. % 89.83% 84.75% 64.41% 76.27% 55.93% 57.63% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS