[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 15.22%
YoY- 11.7%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 314,328 256,508 166,197 152,377 128,941 138,114 133,300 77.25%
PBT 7,644 10,527 5,821 5,670 4,930 3,938 4,084 51.93%
Tax -2,800 -4,457 -1,104 -1,286 -1,125 -670 -752 140.42%
NP 4,844 6,070 4,716 4,384 3,805 3,268 3,332 28.36%
-
NP to SH 4,844 6,070 4,716 4,384 3,805 3,268 3,332 28.36%
-
Tax Rate 36.63% 42.34% 18.97% 22.68% 22.82% 17.01% 18.41% -
Total Cost 309,484 250,438 161,480 147,992 125,136 134,846 129,968 78.41%
-
Net Worth 128,960 131,039 160,159 158,079 157,039 157,039 156,000 -11.92%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - 2,080 - -
Div Payout % - - - - - 63.65% - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 128,960 131,039 160,159 158,079 157,039 157,039 156,000 -11.92%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 104,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.54% 2.37% 2.84% 2.88% 2.95% 2.37% 2.50% -
ROE 3.76% 4.63% 2.95% 2.77% 2.42% 2.08% 2.14% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 302.24 246.64 159.81 146.52 123.98 132.80 128.17 77.25%
EPS 4.56 5.84 4.53 4.21 3.65 3.14 3.20 26.65%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.24 1.26 1.54 1.52 1.51 1.51 1.50 -11.92%
Adjusted Per Share Value based on latest NOSH - 104,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 230.08 187.76 121.65 111.54 94.38 101.10 97.57 77.25%
EPS 3.55 4.44 3.45 3.21 2.79 2.39 2.44 28.42%
DPS 0.00 0.00 0.00 0.00 0.00 1.52 0.00 -
NAPS 0.9439 0.9592 1.1723 1.1571 1.1495 1.1495 1.1419 -11.93%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.61 0.59 0.58 0.575 0.66 0.735 0.755 -
P/RPS 0.20 0.24 0.36 0.39 0.53 0.55 0.59 -51.41%
P/EPS 13.10 10.11 12.79 13.64 18.04 23.39 23.57 -32.42%
EY 7.64 9.89 7.82 7.33 5.54 4.28 4.24 48.12%
DY 0.00 0.00 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 0.49 0.47 0.38 0.38 0.44 0.49 0.50 -1.33%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 31/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 -
Price 0.405 0.51 0.51 0.51 0.51 0.51 0.51 -
P/RPS 0.13 0.21 0.32 0.35 0.41 0.38 0.40 -52.76%
P/EPS 8.70 8.74 11.24 12.10 13.94 16.23 15.92 -33.18%
EY 11.50 11.44 8.89 8.27 7.17 6.16 6.28 49.73%
DY 0.00 0.00 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 0.33 0.40 0.33 0.34 0.34 0.34 0.34 -1.97%

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

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment