[KHEESAN] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 125.25%
YoY- 16.61%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 30,218 115,604 85,366 55,025 25,038 95,778 73,851 -44.85%
PBT 1,270 5,270 3,381 2,550 1,147 4,503 3,609 -50.12%
Tax -237 -850 -512 -275 -137 -474 -112 64.74%
NP 1,033 4,420 2,869 2,275 1,010 4,029 3,497 -55.61%
-
NP to SH 1,033 4,420 2,869 2,275 1,010 4,029 3,497 -55.61%
-
Tax Rate 18.66% 16.13% 15.14% 10.78% 11.94% 10.53% 3.10% -
Total Cost 29,185 111,184 82,497 52,750 24,028 91,749 70,354 -44.34%
-
Net Worth 113,629 100,953 98,434 97,843 96,791 95,329 91,773 15.29%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 113,629 100,953 98,434 97,843 96,791 95,329 91,773 15.29%
NOSH 68,866 60,451 60,020 60,026 60,119 59,955 59,982 9.63%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.42% 3.82% 3.36% 4.13% 4.03% 4.21% 4.74% -
ROE 0.91% 4.38% 2.91% 2.33% 1.04% 4.23% 3.81% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 43.88 191.23 142.23 91.67 41.65 159.75 123.12 -49.70%
EPS 1.50 7.31 4.78 3.79 1.68 6.72 5.83 -59.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.67 1.64 1.63 1.61 1.59 1.53 5.15%
Adjusted Per Share Value based on latest NOSH - 59,952
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 22.01 84.21 62.18 40.08 18.24 69.77 53.80 -44.86%
EPS 0.75 3.22 2.09 1.66 0.74 2.93 2.55 -55.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8277 0.7354 0.717 0.7127 0.7051 0.6944 0.6685 15.28%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.605 0.615 0.655 0.51 0.46 0.415 0.365 -
P/RPS 1.38 0.32 0.46 0.56 1.10 0.26 0.30 176.33%
P/EPS 40.33 8.41 13.70 13.46 27.38 6.18 6.26 245.84%
EY 2.48 11.89 7.30 7.43 3.65 16.19 15.97 -71.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.37 0.40 0.31 0.29 0.26 0.24 33.41%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 -
Price 0.555 0.59 0.615 0.505 0.50 0.44 0.415 -
P/RPS 1.26 0.31 0.43 0.55 1.20 0.28 0.34 139.28%
P/EPS 37.00 8.07 12.87 13.32 29.76 6.55 7.12 199.71%
EY 2.70 12.39 7.77 7.50 3.36 15.27 14.05 -66.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.38 0.31 0.31 0.28 0.27 16.59%

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