[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 7.2%
YoY- 18.77%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 145,996 156,957 129,470 119,704 110,748 142,663 129,288 8.41%
PBT 5,392 5,179 5,081 5,558 5,192 5,095 4,600 11.13%
Tax -208 -158 -848 -344 -328 -1,024 -757 -57.63%
NP 5,184 5,021 4,233 5,214 4,864 4,071 3,842 22.03%
-
NP to SH 5,184 5,021 4,233 5,214 4,864 4,071 3,842 22.03%
-
Tax Rate 3.86% 3.05% 16.69% 6.19% 6.32% 20.10% 16.46% -
Total Cost 140,812 151,936 125,237 114,490 105,884 138,592 125,445 7.98%
-
Net Worth 151,999 142,790 142,657 141,739 138,292 116,994 116,763 19.16%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 151,999 142,790 142,657 141,739 138,292 116,994 116,763 19.16%
NOSH 100,000 100,000 96,550 94,850 89,260 75,970 87,800 9.03%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 3.55% 3.20% 3.27% 4.36% 4.39% 2.85% 2.97% -
ROE 3.41% 3.52% 2.97% 3.68% 3.52% 3.48% 3.29% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 146.00 168.18 139.76 130.06 124.13 187.79 170.52 -9.80%
EPS 5.00 5.38 4.57 5.66 5.44 5.36 5.07 -0.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.53 1.54 1.54 1.55 1.54 1.54 -0.86%
Adjusted Per Share Value based on latest NOSH - 94,850
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 106.86 114.89 94.77 87.62 81.06 104.43 94.63 8.41%
EPS 3.79 3.68 3.10 3.82 3.56 2.98 2.81 22.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1126 1.0452 1.0442 1.0375 1.0123 0.8564 0.8547 19.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.79 0.75 0.77 0.835 0.705 0.68 0.48 -
P/RPS 0.54 0.45 0.55 0.64 0.57 0.36 0.28 54.75%
P/EPS 15.24 14.25 16.85 14.74 12.93 12.69 9.47 37.20%
EY 6.56 7.02 5.93 6.78 7.73 7.88 10.56 -27.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.50 0.54 0.45 0.44 0.31 41.04%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 08/05/19 30/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.51 0.745 0.775 0.815 0.775 0.59 0.69 -
P/RPS 0.35 0.44 0.55 0.63 0.62 0.31 0.40 -8.49%
P/EPS 9.84 14.15 16.96 14.39 14.22 11.01 13.61 -19.39%
EY 10.16 7.07 5.90 6.95 7.03 9.08 7.35 24.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.49 0.50 0.53 0.50 0.38 0.45 -17.00%

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 ⃤ & 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