[KHEESAN] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 52.31%
YoY- 257.77%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 62,611 54,218 42,973 27,649 35,732 33,325 37,954 39.48%
PBT 3,735 1,594 1,500 1,729 948 1,021 2,224 41.15%
Tax -3,168 -110 -335 -509 -147 -188 -1,201 90.57%
NP 567 1,484 1,165 1,220 801 833 1,023 -32.45%
-
NP to SH 567 1,484 1,165 1,220 801 833 1,023 -32.45%
-
Tax Rate 84.82% 6.90% 22.33% 29.44% 15.51% 18.41% 54.00% -
Total Cost 62,044 52,734 41,808 26,429 34,931 32,492 36,931 41.18%
-
Net Worth 131,039 160,159 158,079 157,039 157,039 156,000 159,119 -12.11%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - 1,040 - - -
Div Payout % - - - - 129.84% - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 131,039 160,159 158,079 157,039 157,039 156,000 159,119 -12.11%
NOSH 104,000 104,000 104,000 104,000 104,000 104,000 104,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 0.91% 2.74% 2.71% 4.41% 2.24% 2.50% 2.70% -
ROE 0.43% 0.93% 0.74% 0.78% 0.51% 0.53% 0.64% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 60.20 52.13 41.32 26.59 34.36 32.04 36.49 39.49%
EPS 0.55 1.43 1.12 1.17 0.77 0.80 0.98 -31.88%
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.26 1.54 1.52 1.51 1.51 1.50 1.53 -12.10%
Adjusted Per Share Value based on latest NOSH - 104,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 45.83 39.69 31.45 20.24 26.15 24.39 27.78 39.49%
EPS 0.42 1.09 0.85 0.89 0.59 0.61 0.75 -31.98%
DPS 0.00 0.00 0.00 0.00 0.76 0.00 0.00 -
NAPS 0.9592 1.1723 1.1571 1.1495 1.1495 1.1419 1.1647 -12.10%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.59 0.58 0.575 0.66 0.735 0.755 0.79 -
P/RPS 0.98 1.11 1.39 2.48 2.14 2.36 2.16 -40.87%
P/EPS 108.22 40.65 51.33 56.26 95.43 94.26 80.31 21.93%
EY 0.92 2.46 1.95 1.78 1.05 1.06 1.25 -18.43%
DY 0.00 0.00 0.00 0.00 1.36 0.00 0.00 -
P/NAPS 0.47 0.38 0.38 0.44 0.49 0.50 0.52 -6.50%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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 0.85 0.98 1.23 1.92 1.48 1.59 1.40 -28.23%
P/EPS 93.54 35.74 45.53 43.48 66.22 63.67 51.85 48.03%
EY 1.07 2.80 2.20 2.30 1.51 1.57 1.93 -32.44%
DY 0.00 0.00 0.00 0.00 1.96 0.00 0.00 -
P/NAPS 0.40 0.33 0.34 0.34 0.34 0.34 0.33 13.64%

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