[KHEESAN] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 0.27%
YoY- 1.92%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 145,996 110,748 120,872 100,152 86,856 82,640 75,396 11.63%
PBT 5,392 5,192 5,080 4,588 4,112 3,864 3,348 8.25%
Tax -208 -328 -948 -548 -148 -44 -40 31.59%
NP 5,184 4,864 4,132 4,040 3,964 3,820 3,308 7.76%
-
NP to SH 5,184 4,864 4,132 4,040 3,964 3,820 3,308 7.76%
-
Tax Rate 3.86% 6.32% 18.66% 11.94% 3.60% 1.14% 1.19% -
Total Cost 140,812 105,884 116,740 96,112 82,892 78,820 72,088 11.79%
-
Net Worth 151,999 138,292 113,629 96,791 89,490 77,481 74,310 12.65%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 151,999 138,292 113,629 96,791 89,490 77,481 74,310 12.65%
NOSH 100,000 89,260 68,866 60,119 60,060 60,062 59,927 8.90%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 3.55% 4.39% 3.42% 4.03% 4.56% 4.62% 4.39% -
ROE 3.41% 3.52% 3.64% 4.17% 4.43% 4.93% 4.45% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 146.00 124.13 175.52 166.59 144.61 137.59 125.81 2.50%
EPS 5.00 5.44 6.00 6.72 6.60 6.36 5.52 -1.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.52 1.55 1.65 1.61 1.49 1.29 1.24 3.44%
Adjusted Per Share Value based on latest NOSH - 60,119
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 106.86 81.06 88.47 73.31 63.58 60.49 55.19 11.63%
EPS 3.79 3.56 3.02 2.96 2.90 2.80 2.42 7.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1126 1.0123 0.8317 0.7085 0.655 0.5671 0.5439 12.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.79 0.705 0.605 0.46 0.41 0.51 0.50 -
P/RPS 0.54 0.57 0.34 0.28 0.28 0.37 0.40 5.12%
P/EPS 15.24 12.93 10.08 6.85 6.21 8.02 9.06 9.04%
EY 6.56 7.73 9.92 14.61 16.10 12.47 11.04 -8.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.45 0.37 0.29 0.28 0.40 0.40 4.46%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 08/05/19 30/11/15 28/11/14 29/11/13 30/11/12 30/11/11 30/11/10 -
Price 0.51 0.775 0.555 0.50 0.38 0.43 0.56 -
P/RPS 0.35 0.62 0.32 0.30 0.26 0.31 0.45 -4.09%
P/EPS 9.84 14.22 9.25 7.44 5.76 6.76 10.14 -0.49%
EY 10.16 7.03 10.81 13.44 17.37 14.79 9.86 0.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.50 0.34 0.31 0.26 0.33 0.45 -4.56%

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