[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -1.92%
YoY- -36.62%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 166,197 152,377 128,941 138,114 133,300 142,844 139,853 12.18%
PBT 5,821 5,670 4,930 3,938 4,084 6,373 5,532 3.44%
Tax -1,104 -1,286 -1,125 -670 -752 -2,448 -1,662 -23.85%
NP 4,716 4,384 3,805 3,268 3,332 3,925 3,869 14.09%
-
NP to SH 4,716 4,384 3,805 3,268 3,332 3,925 3,869 14.09%
-
Tax Rate 18.97% 22.68% 22.82% 17.01% 18.41% 38.41% 30.04% -
Total Cost 161,480 147,992 125,136 134,846 129,968 138,919 135,984 12.12%
-
Net Worth 160,159 158,079 157,039 157,039 156,000 159,119 158,079 0.87%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - 2,080 - 1,040 1,386 -
Div Payout % - - - 63.65% - 26.50% 35.84% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 160,159 158,079 157,039 157,039 156,000 159,119 158,079 0.87%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 104,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.84% 2.88% 2.95% 2.37% 2.50% 2.75% 2.77% -
ROE 2.95% 2.77% 2.42% 2.08% 2.14% 2.47% 2.45% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 159.81 146.52 123.98 132.80 128.17 137.35 134.47 12.18%
EPS 4.53 4.21 3.65 3.14 3.20 3.77 3.72 14.02%
DPS 0.00 0.00 0.00 2.00 0.00 1.00 1.33 -
NAPS 1.54 1.52 1.51 1.51 1.50 1.53 1.52 0.87%
Adjusted Per Share Value based on latest NOSH - 104,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 121.65 111.54 94.38 101.10 97.57 104.56 102.37 12.17%
EPS 3.45 3.21 2.79 2.39 2.44 2.87 2.83 14.10%
DPS 0.00 0.00 0.00 1.52 0.00 0.76 1.01 -
NAPS 1.1723 1.1571 1.1495 1.1495 1.1419 1.1647 1.1571 0.87%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.58 0.575 0.66 0.735 0.755 0.79 0.80 -
P/RPS 0.36 0.39 0.53 0.55 0.59 0.58 0.59 -28.03%
P/EPS 12.79 13.64 18.04 23.39 23.57 20.93 21.50 -29.24%
EY 7.82 7.33 5.54 4.28 4.24 4.78 4.65 41.37%
DY 0.00 0.00 0.00 2.72 0.00 1.27 1.67 -
P/NAPS 0.38 0.38 0.44 0.49 0.50 0.52 0.53 -19.87%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 -
Price 0.51 0.51 0.51 0.51 0.51 0.51 0.51 -
P/RPS 0.32 0.35 0.41 0.38 0.40 0.37 0.38 -10.81%
P/EPS 11.24 12.10 13.94 16.23 15.92 13.51 13.71 -12.39%
EY 8.89 8.27 7.17 6.16 6.28 7.40 7.30 14.02%
DY 0.00 0.00 0.00 3.92 0.00 1.96 2.61 -
P/NAPS 0.33 0.34 0.34 0.34 0.34 0.33 0.34 -1.96%

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