[KHEESAN] QoQ TTM 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- 7.53%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 120,784 115,604 107,293 103,646 99,102 95,778 95,985 16.54%
PBT 5,393 5,270 4,275 5,027 4,622 4,503 3,663 29.38%
Tax -950 -850 -874 -674 -574 -474 650 -
NP 4,443 4,420 3,401 4,353 4,048 4,029 4,313 1.99%
-
NP to SH 4,443 4,420 3,401 4,353 4,048 4,029 4,313 1.99%
-
Tax Rate 17.62% 16.13% 20.44% 13.41% 12.42% 10.53% -17.75% -
Total Cost 116,341 111,184 103,892 99,293 95,054 91,749 91,672 17.20%
-
Net Worth 113,629 60,297 98,399 97,722 96,791 95,640 91,681 15.36%
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 60,297 98,399 97,722 96,791 95,640 91,681 15.36%
NOSH 68,866 60,297 59,999 59,952 60,119 59,775 59,922 9.70%
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 3.68% 3.82% 3.17% 4.20% 4.08% 4.21% 4.49% -
ROE 3.91% 7.33% 3.46% 4.45% 4.18% 4.21% 4.70% -
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 175.39 191.72 178.82 172.88 164.84 160.23 160.18 6.22%
EPS 6.45 7.33 5.67 7.26 6.73 6.74 7.20 -7.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.00 1.64 1.63 1.61 1.60 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 88.41 84.62 78.54 75.87 72.54 70.11 70.26 16.53%
EPS 3.25 3.24 2.49 3.19 2.96 2.95 3.16 1.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8317 0.4414 0.7203 0.7153 0.7085 0.7001 0.6711 15.36%
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 0.34 0.32 0.37 0.30 0.28 0.26 0.23 29.73%
P/EPS 9.38 8.39 11.56 7.02 6.83 6.16 5.07 50.64%
EY 10.66 11.92 8.65 14.24 14.64 16.24 19.72 -33.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.62 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 0.32 0.31 0.34 0.29 0.30 0.27 0.26 14.83%
P/EPS 8.60 8.05 10.85 6.96 7.43 6.53 5.77 30.44%
EY 11.62 12.42 9.22 14.38 13.47 15.32 17.34 -23.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.59 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