[KHEESAN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 7.58%
YoY- 41.56%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 203,478 314,328 256,508 166,197 152,377 128,941 138,114 29.56%
PBT 2,568 7,644 10,527 5,821 5,670 4,930 3,938 -24.85%
Tax -1,266 -2,800 -4,457 -1,104 -1,286 -1,125 -670 53.01%
NP 1,302 4,844 6,070 4,716 4,384 3,805 3,268 -45.94%
-
NP to SH 1,302 4,844 6,070 4,716 4,384 3,805 3,268 -45.94%
-
Tax Rate 49.30% 36.63% 42.34% 18.97% 22.68% 22.82% 17.01% -
Total Cost 202,176 309,484 250,438 161,480 147,992 125,136 134,846 31.09%
-
Net Worth 140,400 128,960 131,039 160,159 158,079 157,039 157,039 -7.21%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 20 - - - - - 2,080 -95.51%
Div Payout % 1.60% - - - - - 63.65% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 140,400 128,960 131,039 160,159 158,079 157,039 157,039 -7.21%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 104,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.64% 1.54% 2.37% 2.84% 2.88% 2.95% 2.37% -
ROE 0.93% 3.76% 4.63% 2.95% 2.77% 2.42% 2.08% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 195.65 302.24 246.64 159.81 146.52 123.98 132.80 29.56%
EPS 1.26 4.56 5.84 4.53 4.21 3.65 3.14 -45.68%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 2.00 -95.39%
NAPS 1.35 1.24 1.26 1.54 1.52 1.51 1.51 -7.21%
Adjusted Per Share Value based on latest NOSH - 104,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 148.22 228.97 186.85 121.06 111.00 93.93 100.61 29.56%
EPS 0.95 3.53 4.42 3.44 3.19 2.77 2.38 -45.87%
DPS 0.02 0.00 0.00 0.00 0.00 0.00 1.52 -94.47%
NAPS 1.0227 0.9394 0.9545 1.1667 1.1515 1.1439 1.1439 -7.21%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.38 0.61 0.59 0.58 0.575 0.66 0.735 -
P/RPS 0.19 0.20 0.24 0.36 0.39 0.53 0.55 -50.86%
P/EPS 30.35 13.10 10.11 12.79 13.64 18.04 23.39 19.02%
EY 3.29 7.64 9.89 7.82 7.33 5.54 4.28 -16.12%
DY 0.05 0.00 0.00 0.00 0.00 0.00 2.72 -93.08%
P/NAPS 0.28 0.49 0.47 0.38 0.38 0.44 0.49 -31.20%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 -
Price 0.215 0.405 0.51 0.51 0.51 0.51 0.51 -
P/RPS 0.11 0.13 0.21 0.32 0.35 0.41 0.38 -56.33%
P/EPS 17.17 8.70 8.74 11.24 12.10 13.94 16.23 3.83%
EY 5.82 11.50 11.44 8.89 8.27 7.17 6.16 -3.72%
DY 0.09 0.00 0.00 0.00 0.00 0.00 3.92 -91.97%
P/NAPS 0.16 0.33 0.40 0.33 0.34 0.34 0.34 -39.58%

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