[KHEESAN] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
08-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -4.55%
YoY- 8.22%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 140,507 139,670 142,844 164,744 168,499 165,769 156,957 -7.09%
PBT 5,602 6,063 6,390 5,534 5,157 5,229 5,179 5.35%
Tax -2,604 -2,584 -2,448 -769 -165 -128 -158 544.32%
NP 2,998 3,479 3,942 4,765 4,992 5,101 5,021 -29.02%
-
NP to SH 2,998 3,479 3,942 4,765 4,992 5,101 5,021 -29.02%
-
Tax Rate 46.48% 42.62% 38.31% 13.90% 3.20% 2.45% 3.05% -
Total Cost 137,509 136,191 138,902 159,979 163,507 160,668 151,936 -6.41%
-
Net Worth 157,039 156,000 159,119 158,079 159,119 151,999 142,758 6.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 1,040 1,040 1,040 1,040 1,040 - - -
Div Payout % 34.69% 29.89% 26.38% 21.83% 20.83% - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 157,039 156,000 159,119 158,079 159,119 151,999 142,758 6.54%
NOSH 104,000 104,000 104,000 104,000 104,000 100,000 100,000 2.64%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.13% 2.49% 2.76% 2.89% 2.96% 3.08% 3.20% -
ROE 1.91% 2.23% 2.48% 3.01% 3.14% 3.36% 3.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 135.10 134.30 137.35 158.41 162.02 165.77 168.22 -13.56%
EPS 2.88 3.35 3.79 4.58 4.80 5.10 5.38 -33.99%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.51 1.50 1.53 1.52 1.53 1.52 1.53 -0.87%
Adjusted Per Share Value based on latest NOSH - 104,000
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 102.35 101.74 104.05 120.01 122.74 120.75 114.33 -7.09%
EPS 2.18 2.53 2.87 3.47 3.64 3.72 3.66 -29.14%
DPS 0.76 0.76 0.76 0.76 0.76 0.00 0.00 -
NAPS 1.1439 1.1364 1.1591 1.1515 1.1591 1.1072 1.0399 6.54%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.735 0.755 0.79 0.80 0.775 0.79 0.75 -
P/RPS 0.54 0.56 0.58 0.51 0.48 0.48 0.45 12.88%
P/EPS 25.50 22.57 20.84 17.46 16.15 15.49 13.94 49.40%
EY 3.92 4.43 4.80 5.73 6.19 6.46 7.17 -33.06%
DY 1.36 1.32 1.27 1.25 1.29 0.00 0.00 -
P/NAPS 0.49 0.50 0.52 0.53 0.51 0.52 0.49 0.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 08/05/19 30/08/16 -
Price 0.51 0.51 0.51 0.51 0.51 0.51 0.745 -
P/RPS 0.38 0.38 0.37 0.32 0.31 0.31 0.44 -9.28%
P/EPS 17.69 15.25 13.46 11.13 10.63 10.00 13.84 17.72%
EY 5.65 6.56 7.43 8.98 9.41 10.00 7.22 -15.04%
DY 1.96 1.96 1.96 1.96 1.96 0.00 0.00 -
P/NAPS 0.34 0.34 0.33 0.34 0.33 0.34 0.49 -21.57%

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