[KHEESAN] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 98.92%
YoY- -1.11%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 33,325 142,844 104,890 71,394 36,499 156,957 97,103 -50.94%
PBT 1,021 6,373 4,149 2,757 1,348 5,179 3,811 -58.40%
Tax -188 -2,448 -1,247 -179 -52 -158 -636 -55.59%
NP 833 3,925 2,902 2,578 1,296 5,021 3,175 -58.98%
-
NP to SH 833 3,925 2,902 2,578 1,296 5,021 3,175 -58.98%
-
Tax Rate 18.41% 38.41% 30.06% 6.49% 3.86% 3.05% 16.69% -
Total Cost 32,492 138,919 101,988 68,816 35,203 151,936 93,928 -50.69%
-
Net Worth 156,000 159,119 158,079 159,119 151,999 142,790 142,657 6.13%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 1,040 1,040 1,040 - - - -
Div Payout % - 26.50% 35.84% 40.34% - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 156,000 159,119 158,079 159,119 151,999 142,790 142,657 6.13%
NOSH 104,000 104,000 104,000 104,000 100,000 100,000 96,550 5.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.50% 2.75% 2.77% 3.61% 3.55% 3.20% 3.27% -
ROE 0.53% 2.47% 1.84% 1.62% 0.85% 3.52% 2.23% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 32.04 137.35 100.86 68.65 36.50 168.18 104.82 -54.59%
EPS 0.80 3.77 2.79 2.48 1.25 5.38 3.43 -62.07%
DPS 0.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 1.50 1.53 1.52 1.53 1.52 1.53 1.54 -1.73%
Adjusted Per Share Value based on latest NOSH - 104,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 24.39 104.56 76.78 52.26 26.72 114.89 71.08 -50.95%
EPS 0.61 2.87 2.12 1.89 0.95 3.68 2.32 -58.92%
DPS 0.00 0.76 0.76 0.76 0.00 0.00 0.00 -
NAPS 1.1419 1.1647 1.1571 1.1647 1.1126 1.0452 1.0442 6.13%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.755 0.79 0.80 0.775 0.79 0.75 0.77 -
P/RPS 2.36 0.58 0.79 1.13 2.16 0.45 0.73 118.48%
P/EPS 94.26 20.93 28.67 31.26 60.96 14.25 22.47 159.87%
EY 1.06 4.78 3.49 3.20 1.64 7.02 4.45 -61.53%
DY 0.00 1.27 1.25 1.29 0.00 0.00 0.00 -
P/NAPS 0.50 0.52 0.53 0.51 0.52 0.49 0.50 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 30/08/16 31/05/16 -
Price 0.51 0.51 0.51 0.51 0.51 0.745 0.775 -
P/RPS 1.59 0.37 0.51 0.74 1.40 0.44 0.74 66.43%
P/EPS 63.67 13.51 18.28 20.57 39.35 14.15 22.61 99.28%
EY 1.57 7.40 5.47 4.86 2.54 7.07 4.42 -49.81%
DY 0.00 1.96 1.96 1.96 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.34 0.33 0.34 0.49 0.50 -22.65%

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