[KHEESAN] QoQ Cumulative 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- 96.16%
YoY- -36.62%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 193,897 139,679 96,706 69,057 33,325 142,844 104,890 50.56%
PBT 6,792 5,198 3,698 1,969 1,021 6,373 4,149 38.85%
Tax -1,289 -1,179 -844 -335 -188 -2,448 -1,247 2.23%
NP 5,503 4,019 2,854 1,634 833 3,925 2,902 53.14%
-
NP to SH 5,503 4,019 2,854 1,634 833 3,925 2,902 53.14%
-
Tax Rate 18.98% 22.68% 22.82% 17.01% 18.41% 38.41% 30.06% -
Total Cost 188,394 135,660 93,852 67,423 32,492 138,919 101,988 50.49%
-
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 - - - 1,040 - 1,040 1,040 -
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 3.44% 2.54% 1.82% 1.04% 0.53% 2.47% 1.84% -
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 186.44 134.31 92.99 66.40 32.04 137.35 100.86 50.56%
EPS 5.29 3.86 2.74 1.57 0.80 3.77 2.79 53.13%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 1.00 -
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 141.24 101.75 70.44 50.30 24.28 104.05 76.41 50.55%
EPS 4.01 2.93 2.08 1.19 0.61 2.86 2.11 53.36%
DPS 0.00 0.00 0.00 0.76 0.00 0.76 0.76 -
NAPS 1.1667 1.1515 1.1439 1.1439 1.1364 1.1591 1.1515 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 0.31 0.43 0.71 1.11 2.36 0.58 0.79 -46.37%
P/EPS 10.96 14.88 24.05 46.78 94.26 20.93 28.67 -47.29%
EY 9.12 6.72 4.16 2.14 1.06 4.78 3.49 89.60%
DY 0.00 0.00 0.00 1.36 0.00 1.27 1.25 -
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 0.27 0.38 0.55 0.77 1.59 0.37 0.51 -34.53%
P/EPS 9.64 13.20 18.58 32.46 63.67 13.51 18.28 -34.70%
EY 10.38 7.58 5.38 3.08 1.57 7.40 5.47 53.21%
DY 0.00 0.00 0.00 1.96 0.00 1.96 1.96 -
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