Highlights

[KHEESAN] YoY Quarter Result on 2017-03-31 [#3]

Stock [KHEESAN]: KHEE SAN BHD
Announcement Date 08-May-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -73.40%    YoY -     -39.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 54,218 33,496 37,251 34,047 30,341 26,694 22,646 14.37%
  YoY % 61.86% -10.08% 9.41% 12.21% 13.66% 17.88% -
  Horiz. % 239.42% 147.91% 164.49% 150.34% 133.98% 117.88% 100.00%
PBT 1,594 1,409 1,032 915 831 1,583 1,055 6.55%
  YoY % 13.13% 36.53% 12.79% 10.11% -47.50% 50.05% -
  Horiz. % 151.09% 133.55% 97.82% 86.73% 78.77% 150.05% 100.00%
Tax -110 -1,068 -464 -228 -237 -37 -18 32.09%
  YoY % 89.70% -130.17% -103.51% 3.80% -540.54% -105.56% -
  Horiz. % 611.11% 5,933.33% 2,577.78% 1,266.67% 1,316.67% 205.56% 100.00%
NP 1,484 341 568 687 594 1,546 1,037 5.67%
  YoY % 335.19% -39.96% -17.32% 15.66% -61.58% 49.08% -
  Horiz. % 143.11% 32.88% 54.77% 66.25% 57.28% 149.08% 100.00%
NP to SH 1,484 341 568 687 594 1,546 1,037 5.67%
  YoY % 335.19% -39.96% -17.32% 15.66% -61.58% 49.08% -
  Horiz. % 143.11% 32.88% 54.77% 66.25% 57.28% 149.08% 100.00%
Tax Rate 6.90 % 75.80 % 44.96 % 24.92 % 28.52 % 2.34 % 1.71 % 23.92%
  YoY % -90.90% 68.59% 80.42% -12.62% 1,118.80% 36.84% -
  Horiz. % 403.51% 4,432.75% 2,629.24% 1,457.31% 1,667.84% 136.84% 100.00%
Total Cost 52,734 33,155 36,683 33,360 29,747 25,148 21,609 14.70%
  YoY % 59.05% -9.62% 9.96% 12.15% 18.29% 16.38% -
  Horiz. % 244.04% 153.43% 169.76% 154.38% 137.66% 116.38% 100.00%
Net Worth 160,159 158,079 142,657 116,763 98,399 91,681 87,515 9.74%
  YoY % 1.32% 10.81% 22.18% 18.66% 7.33% 4.76% -
  Horiz. % 183.01% 180.63% 163.01% 133.42% 112.44% 104.76% 100.00%
Dividend
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 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
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 160,159 158,079 142,657 116,763 98,399 91,681 87,515 9.74%
  YoY % 1.32% 10.81% 22.18% 18.66% 7.33% 4.76% -
  Horiz. % 183.01% 180.63% 163.01% 133.42% 112.44% 104.76% 100.00%
NOSH 104,000 104,000 92,634 75,820 59,999 59,922 59,942 8.84%
  YoY % 0.00% 12.27% 22.18% 26.37% 0.13% -0.03% -
  Horiz. % 173.50% 173.50% 154.54% 126.49% 100.10% 99.97% 100.00%
Ratio Analysis
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 2.74 % 1.02 % 1.52 % 2.02 % 1.96 % 5.79 % 4.58 % -7.59%
  YoY % 168.63% -32.89% -24.75% 3.06% -66.15% 26.42% -
  Horiz. % 59.83% 22.27% 33.19% 44.10% 42.79% 126.42% 100.00%
ROE 0.93 % 0.22 % 0.40 % 0.59 % 0.60 % 1.69 % 1.18 % -3.59%
  YoY % 322.73% -45.00% -32.20% -1.67% -64.50% 43.22% -
  Horiz. % 78.81% 18.64% 33.90% 50.00% 50.85% 143.22% 100.00%
Per Share
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 52.13 32.21 40.21 44.90 50.57 44.55 37.78 5.07%
  YoY % 61.84% -19.90% -10.45% -11.21% 13.51% 17.92% -
  Horiz. % 137.98% 85.26% 106.43% 118.85% 133.85% 117.92% 100.00%
EPS 1.43 0.33 0.61 0.91 0.99 2.58 1.73 -2.89%
  YoY % 333.33% -45.90% -32.97% -8.08% -61.63% 49.13% -
  Horiz. % 82.66% 19.08% 35.26% 52.60% 57.23% 149.13% 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 1.5400 1.5200 1.5400 1.5400 1.6400 1.5300 1.4600 0.82%
  YoY % 1.32% -1.30% 0.00% -6.10% 7.19% 4.79% -
  Horiz. % 105.48% 104.11% 105.48% 105.48% 112.33% 104.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 114,400
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 47.39 29.28 32.56 29.76 26.52 23.33 19.80 14.36%
  YoY % 61.85% -10.07% 9.41% 12.22% 13.67% 17.83% -
  Horiz. % 239.34% 147.88% 164.44% 150.30% 133.94% 117.83% 100.00%
EPS 1.30 0.30 0.50 0.60 0.52 1.35 0.91 5.64%
  YoY % 333.33% -40.00% -16.67% 15.38% -61.48% 48.35% -
  Horiz. % 142.86% 32.97% 54.95% 65.93% 57.14% 148.35% 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 1.4000 1.3818 1.2470 1.0207 0.8601 0.8014 0.7650 9.74%
  YoY % 1.32% 10.81% 22.17% 18.67% 7.32% 4.76% -
  Horiz. % 183.01% 180.63% 163.01% 133.42% 112.43% 104.76% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 28/09/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.5800 0.8000 0.7700 0.4800 0.6550 0.3650 0.4300 -
P/RPS 1.11 2.48 1.91 1.07 1.30 0.82 1.14 -0.41%
  YoY % -55.24% 29.84% 78.50% -17.69% 58.54% -28.07% -
  Horiz. % 97.37% 217.54% 167.54% 93.86% 114.04% 71.93% 100.00%
P/EPS 40.65 243.99 125.58 52.97 66.16 14.15 24.86 7.85%
  YoY % -83.34% 94.29% 137.08% -19.94% 367.56% -43.08% -
  Horiz. % 163.52% 981.46% 505.15% 213.07% 266.13% 56.92% 100.00%
EY 2.46 0.41 0.80 1.89 1.51 7.07 4.02 -7.27%
  YoY % 500.00% -48.75% -57.67% 25.17% -78.64% 75.87% -
  Horiz. % 61.19% 10.20% 19.90% 47.01% 37.56% 175.87% 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 0.38 0.53 0.50 0.31 0.40 0.24 0.29 4.24%
  YoY % -28.30% 6.00% 61.29% -22.50% 66.67% -17.24% -
  Horiz. % 131.03% 182.76% 172.41% 106.90% 137.93% 82.76% 100.00%
Price Multiplier on Announcement Date
30/09/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 08/05/19 08/05/19 31/05/16 29/05/15 30/05/14 31/05/13 31/05/12 -
Price 0.5100 0.5100 0.7750 0.6900 0.6150 0.4150 0.3900 -
P/RPS 0.98 1.58 1.93 1.54 1.22 0.93 1.03 -0.76%
  YoY % -37.97% -18.13% 25.32% 26.23% 31.18% -9.71% -
  Horiz. % 95.15% 153.40% 187.38% 149.51% 118.45% 90.29% 100.00%
P/EPS 35.74 155.54 126.39 76.15 62.12 16.09 22.54 7.34%
  YoY % -77.02% 23.06% 65.98% 22.59% 286.08% -28.62% -
  Horiz. % 158.56% 690.06% 560.74% 337.84% 275.60% 71.38% 100.00%
EY 2.80 0.64 0.79 1.31 1.61 6.22 4.44 -6.84%
  YoY % 337.50% -18.99% -39.69% -18.63% -74.12% 40.09% -
  Horiz. % 63.06% 14.41% 17.79% 29.50% 36.26% 140.09% 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 0.33 0.34 0.50 0.45 0.38 0.27 0.27 3.13%
  YoY % -2.94% -32.00% 11.11% 18.42% 40.74% 0.00% -
  Horiz. % 122.22% 125.93% 185.19% 166.67% 140.74% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

257  266  559  1382 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.19-0.01 
 VIVOCOM 1.12+0.11 
 ASB 0.175+0.01 
 BINTAI 0.82+0.025 
 KANGER 0.1850.00 
 BIOHLDG 0.30-0.015 
 SOLUTN 1.24-0.03 
 VSOLAR 0.05+0.005 
 SUPERMX-C1I 0.110.00 
 TDM 0.30+0.035 

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