[KHEESAN] QoQ Quarter Result on 31-Dec-2014 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 12.49%
YoY- -8.14%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 27,687 45,697 34,047 32,701 30,218 30,238 30,341 -5.91%
PBT 1,298 1,645 915 1,265 1,270 1,889 831 34.58%
Tax -82 -456 -228 -103 -237 -338 -237 -50.68%
NP 1,216 1,189 687 1,162 1,033 1,551 594 61.15%
-
NP to SH 1,216 1,189 687 1,162 1,033 1,551 594 61.15%
-
Tax Rate 6.32% 27.72% 24.92% 8.14% 18.66% 17.89% 28.52% -
Total Cost 26,471 44,508 33,360 31,539 29,185 28,687 29,747 -7.47%
-
Net Worth 138,292 116,735 116,763 115,499 113,629 60,297 98,399 25.44%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 138,292 116,735 116,763 115,499 113,629 60,297 98,399 25.44%
NOSH 89,260 75,802 87,800 70,000 68,866 60,297 59,999 30.28%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 4.39% 2.60% 2.02% 3.55% 3.42% 5.13% 1.96% -
ROE 0.88% 1.02% 0.59% 1.01% 0.91% 2.57% 0.60% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 31.03 60.28 44.90 46.72 43.88 50.15 50.57 -27.76%
EPS 1.36 1.56 0.91 1.66 1.50 2.57 0.99 23.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.54 1.65 1.65 1.00 1.64 -3.68%
Adjusted Per Share Value based on latest NOSH - 70,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 20.17 33.29 24.80 23.82 22.01 22.03 22.10 -5.90%
EPS 0.89 0.87 0.50 0.85 0.75 1.13 0.43 62.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0074 0.8503 0.8505 0.8413 0.8277 0.4392 0.7168 25.44%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.705 0.68 0.48 0.50 0.605 0.615 0.655 -
P/RPS 2.27 1.13 1.07 1.07 1.38 1.23 1.30 44.95%
P/EPS 51.73 43.35 52.97 30.12 40.33 23.91 66.16 -15.11%
EY 1.93 2.31 1.89 3.32 2.48 4.18 1.51 17.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.31 0.30 0.37 0.62 0.40 8.16%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 -
Price 0.775 0.59 0.69 0.54 0.555 0.59 0.615 -
P/RPS 2.50 0.98 1.54 1.16 1.26 1.18 1.22 61.26%
P/EPS 56.86 37.61 76.15 32.53 37.00 22.94 62.12 -5.72%
EY 1.76 2.66 1.31 3.07 2.70 4.36 1.61 6.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.38 0.45 0.33 0.34 0.59 0.38 20.05%

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