Highlights

[KHEESAN] YoY Quarter Result on 2016-06-30 [#4]

Stock [KHEESAN]: KHEE SAN BHD
Announcement Date 30-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     225.00%    YoY -     55.26%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 59,854 45,697 30,238 21,927 22,134 22,473 19,917 20.11%
  YoY % 30.98% 51.12% 37.90% -0.94% -1.51% 12.83% -
  Horiz. % 300.52% 229.44% 151.82% 110.09% 111.13% 112.83% 100.00%
PBT 1,368 1,645 1,889 894 54 1,963 523 17.36%
  YoY % -16.84% -12.92% 111.30% 1,555.56% -97.25% 275.33% -
  Horiz. % 261.57% 314.53% 361.19% 170.94% 10.33% 375.33% 100.00%
Tax 478 -456 -338 -362 762 21 2,555 -24.35%
  YoY % 204.82% -34.91% 6.63% -147.51% 3,528.57% -99.18% -
  Horiz. % 18.71% -17.85% -13.23% -14.17% 29.82% 0.82% 100.00%
NP 1,846 1,189 1,551 532 816 1,984 3,078 -8.16%
  YoY % 55.26% -23.34% 191.54% -34.80% -58.87% -35.54% -
  Horiz. % 59.97% 38.63% 50.39% 17.28% 26.51% 64.46% 100.00%
NP to SH 1,846 1,189 1,551 532 816 1,984 3,078 -8.16%
  YoY % 55.26% -23.34% 191.54% -34.80% -58.87% -35.54% -
  Horiz. % 59.97% 38.63% 50.39% 17.28% 26.51% 64.46% 100.00%
Tax Rate -34.94 % 27.72 % 17.89 % 40.49 % -1,411.11 % -1.07 % -488.53 % -35.55%
  YoY % -226.05% 54.95% -55.82% 102.87% -131,779.44% 99.78% -
  Horiz. % 7.15% -5.67% -3.66% -8.29% 288.85% 0.22% 100.00%
Total Cost 58,008 44,508 28,687 21,395 21,318 20,489 16,839 22.87%
  YoY % 30.33% 55.15% 34.08% 0.36% 4.05% 21.68% -
  Horiz. % 344.49% 264.31% 170.36% 127.06% 126.60% 121.68% 100.00%
Net Worth 142,645 116,735 60,297 95,640 88,200 76,085 73,824 11.59%
  YoY % 22.20% 93.60% -36.95% 8.44% 15.92% 3.06% -
  Horiz. % 193.22% 158.13% 81.68% 129.55% 119.47% 103.06% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 142,645 116,735 60,297 95,640 88,200 76,085 73,824 11.59%
  YoY % 22.20% 93.60% -36.95% 8.44% 15.92% 3.06% -
  Horiz. % 193.22% 158.13% 81.68% 129.55% 119.47% 103.06% 100.00%
NOSH 93,305 75,802 60,297 59,775 59,999 59,910 60,019 7.62%
  YoY % 23.09% 25.71% 0.87% -0.37% 0.15% -0.18% -
  Horiz. % 155.46% 126.30% 100.46% 99.59% 99.97% 99.82% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 3.08 % 2.60 % 5.13 % 2.43 % 3.69 % 8.83 % 15.45 % -23.55%
  YoY % 18.46% -49.32% 111.11% -34.15% -58.21% -42.85% -
  Horiz. % 19.94% 16.83% 33.20% 15.73% 23.88% 57.15% 100.00%
ROE 1.29 % 1.02 % 2.57 % 0.56 % 0.93 % 2.61 % 4.17 % -17.75%
  YoY % 26.47% -60.31% 358.93% -39.78% -64.37% -37.41% -
  Horiz. % 30.94% 24.46% 61.63% 13.43% 22.30% 62.59% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 64.20 60.28 50.15 36.68 36.89 37.51 33.18 11.62%
  YoY % 6.50% 20.20% 36.72% -0.57% -1.65% 13.05% -
  Horiz. % 193.49% 181.68% 151.15% 110.55% 111.18% 113.05% 100.00%
EPS 1.98 1.56 2.57 0.89 1.36 3.31 5.13 -14.66%
  YoY % 26.92% -39.30% 188.76% -34.56% -58.91% -35.48% -
  Horiz. % 38.60% 30.41% 50.10% 17.35% 26.51% 64.52% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5300 1.5400 1.0000 1.6000 1.4700 1.2700 1.2300 3.70%
  YoY % -0.65% 54.00% -37.50% 8.84% 15.75% 3.25% -
  Horiz. % 124.39% 125.20% 81.30% 130.08% 119.51% 103.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,400
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 52.32 39.94 26.43 19.17 19.35 19.64 17.41 20.11%
  YoY % 31.00% 51.12% 37.87% -0.93% -1.48% 12.81% -
  Horiz. % 300.52% 229.41% 151.81% 110.11% 111.14% 112.81% 100.00%
EPS 1.61 1.04 1.36 0.47 0.71 1.73 2.69 -8.19%
  YoY % 54.81% -23.53% 189.36% -33.80% -58.96% -35.69% -
  Horiz. % 59.85% 38.66% 50.56% 17.47% 26.39% 64.31% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.2469 1.0204 0.5271 0.8360 0.7710 0.6651 0.6453 11.59%
  YoY % 22.20% 93.59% -36.95% 8.43% 15.92% 3.07% -
  Horiz. % 193.23% 158.13% 81.68% 129.55% 119.48% 103.07% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.7500 0.6800 0.6150 0.4150 0.4000 0.5050 0.5600 -
P/RPS 1.17 1.13 1.23 1.13 1.08 1.35 1.69 -5.94%
  YoY % 3.54% -8.13% 8.85% 4.63% -20.00% -20.12% -
  Horiz. % 69.23% 66.86% 72.78% 66.86% 63.91% 79.88% 100.00%
P/EPS 40.29 43.35 23.91 46.63 29.41 15.25 10.92 24.28%
  YoY % -7.06% 81.30% -48.72% 58.55% 92.85% 39.65% -
  Horiz. % 368.96% 396.98% 218.96% 427.01% 269.32% 139.65% 100.00%
EY 2.48 2.31 4.18 2.14 3.40 6.56 9.16 -19.55%
  YoY % 7.36% -44.74% 95.33% -37.06% -48.17% -28.38% -
  Horiz. % 27.07% 25.22% 45.63% 23.36% 37.12% 71.62% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.44 0.62 0.26 0.27 0.40 0.46 1.06%
  YoY % 11.36% -29.03% 138.46% -3.70% -32.50% -13.04% -
  Horiz. % 106.52% 95.65% 134.78% 56.52% 58.70% 86.96% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/08/16 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.7450 0.5900 0.5900 0.4400 0.4200 0.4500 0.5600 -
P/RPS 1.16 0.98 1.18 1.20 1.14 1.20 1.69 -6.07%
  YoY % 18.37% -16.95% -1.67% 5.26% -5.00% -28.99% -
  Horiz. % 68.64% 57.99% 69.82% 71.01% 67.46% 71.01% 100.00%
P/EPS 40.02 37.61 22.94 49.44 30.88 13.59 10.92 24.14%
  YoY % 6.41% 63.95% -53.60% 60.10% 127.23% 24.45% -
  Horiz. % 366.48% 344.41% 210.07% 452.75% 282.78% 124.45% 100.00%
EY 2.50 2.66 4.36 2.02 3.24 7.36 9.16 -19.44%
  YoY % -6.02% -38.99% 115.84% -37.65% -55.98% -19.65% -
  Horiz. % 27.29% 29.04% 47.60% 22.05% 35.37% 80.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.49 0.38 0.59 0.28 0.29 0.35 0.46 1.06%
  YoY % 28.95% -35.59% 110.71% -3.45% -17.14% -23.91% -
  Horiz. % 106.52% 82.61% 128.26% 60.87% 63.04% 76.09% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

2170 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.010.00 
 KOTRA 3.130.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.1750.00 
 WILLOW 0.430.00 
 EAH-WE 0.020.00 
 IRIS 0.360.00 
 TOPGLOV-C79 0.2150.00 
 BTECH 0.500.00 

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