[KHEESAN] QoQ TTM Result on 31-Dec-2018

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018
Profit Trend
QoQ- -5.01%
YoY- 47.97%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 182,893 218,568 238,384 187,451 160,572 139,679 134,660 22.61%
PBT -39,114 6,612 8,740 8,558 5,771 5,198 5,922 -
Tax -4,323 -3,911 -4,313 -4,122 -1,101 -1,179 -2,045 64.63%
NP -43,437 2,701 4,427 4,436 4,670 4,019 3,877 -
-
NP to SH -43,437 2,701 4,427 4,436 4,670 4,019 3,877 -
-
Tax Rate - 59.15% 49.35% 48.17% 19.08% 22.68% 34.53% -
Total Cost 226,330 215,867 233,957 183,015 155,902 135,660 130,783 44.09%
-
Net Worth 110,968 140,400 128,960 131,039 160,159 158,079 157,039 -20.64%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10 10 - - 1,040 1,040 1,040 -95.46%
Div Payout % 0.00% 0.39% - - 22.27% 25.88% 26.82% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 110,968 140,400 128,960 131,039 160,159 158,079 157,039 -20.64%
NOSH 114,400 104,000 104,000 104,000 104,000 104,000 104,000 6.55%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -23.75% 1.24% 1.86% 2.37% 2.91% 2.88% 2.88% -
ROE -39.14% 1.92% 3.43% 3.39% 2.92% 2.54% 2.47% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 159.87 210.16 229.22 180.24 154.40 134.31 129.48 15.07%
EPS -37.97 2.60 4.26 4.27 4.49 3.86 3.73 -
DPS 0.01 0.01 0.00 0.00 1.00 1.00 1.00 -95.34%
NAPS 0.97 1.35 1.24 1.26 1.54 1.52 1.51 -25.53%
Adjusted Per Share Value based on latest NOSH - 104,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 133.87 159.99 174.49 137.21 117.53 102.24 98.57 22.61%
EPS -31.79 1.98 3.24 3.25 3.42 2.94 2.84 -
DPS 0.01 0.01 0.00 0.00 0.76 0.76 0.76 -94.41%
NAPS 0.8123 1.0277 0.9439 0.9592 1.1723 1.1571 1.1495 -20.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.27 0.38 0.61 0.59 0.58 0.575 0.66 -
P/RPS 0.17 0.18 0.27 0.33 0.38 0.43 0.51 -51.89%
P/EPS -0.71 14.63 14.33 13.83 12.92 14.88 17.70 -
EY -140.63 6.83 6.98 7.23 7.74 6.72 5.65 -
DY 0.03 0.03 0.00 0.00 1.72 1.74 1.52 -92.67%
P/NAPS 0.28 0.28 0.49 0.47 0.38 0.38 0.44 -25.99%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 29/11/19 30/08/19 31/05/19 08/05/19 08/05/19 08/05/19 08/05/19 -
Price 0.305 0.215 0.405 0.51 0.51 0.51 0.51 -
P/RPS 0.19 0.10 0.18 0.28 0.33 0.38 0.39 -38.05%
P/EPS -0.80 8.28 9.51 11.96 11.36 13.20 13.68 -
EY -124.49 12.08 10.51 8.36 8.80 7.58 7.31 -
DY 0.03 0.05 0.00 0.00 1.96 1.96 1.96 -93.81%
P/NAPS 0.31 0.16 0.33 0.40 0.33 0.34 0.34 -5.96%

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