[KHEESAN] YoY Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- 50.0%
YoY- 102.44%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Revenue 59,538 32,278 68,838 118,911 166,197 139,853 129,470 -10.50%
PBT 877 -10,810 -74,750 -93,288 5,821 5,532 5,081 -22.18%
Tax -613 0 0 -1,914 -1,104 -1,662 -848 -4.52%
NP 264 -10,810 -74,750 -95,202 4,716 3,869 4,233 -32.71%
-
NP to SH 264 -10,810 -74,750 -95,202 4,716 3,869 4,233 -32.71%
-
Tax Rate 69.90% - - - 18.97% 30.04% 16.69% -
Total Cost 59,274 43,089 143,589 214,113 161,480 135,984 125,237 -10.13%
-
Net Worth -7,893,600 -7,351,343 -67,495 37,752 160,159 158,079 142,657 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Div - - - - - 1,386 - -
Div Payout % - - - - - 35.84% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Net Worth -7,893,600 -7,351,343 -67,495 37,752 160,159 158,079 142,657 -
NOSH 137,280 137,280 114,400 114,400 104,000 104,000 96,550 5.15%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
NP Margin 0.44% -33.49% -108.59% -80.06% 2.84% 2.77% 3.27% -
ROE 0.00% 0.00% 0.00% -252.18% 2.95% 2.45% 2.97% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
RPS 43.37 23.51 60.17 103.94 159.81 134.47 139.76 -15.38%
EPS 0.19 -7.88 -65.35 -83.51 4.53 3.72 4.57 -36.50%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 0.00 -
NAPS -57.50 -53.55 -0.59 0.33 1.54 1.52 1.54 -
Adjusted Per Share Value based on latest NOSH - 137,280
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
RPS 43.37 23.51 50.14 86.62 121.06 101.87 94.31 -10.49%
EPS 0.19 -7.88 -54.45 -69.35 3.44 2.82 3.08 -32.82%
DPS 0.00 0.00 0.00 0.00 0.00 1.01 0.00 -
NAPS -57.50 -53.55 -0.4917 0.275 1.1667 1.1515 1.0392 -
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 28/09/18 31/03/17 31/03/16 -
Price 0.17 0.11 0.27 0.265 0.58 0.80 0.77 -
P/RPS 0.39 0.47 0.45 0.25 0.36 0.59 0.55 -4.79%
P/EPS 88.40 -1.40 -0.41 -0.32 12.79 21.50 16.85 26.70%
EY 1.13 -71.59 -242.01 -314.03 7.82 4.65 5.93 -21.08%
DY 0.00 0.00 0.00 0.00 0.00 1.67 0.00 -
P/NAPS 0.00 0.00 0.00 0.80 0.38 0.53 0.50 -
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 30/09/18 31/03/17 31/03/16 CAGR
Date 26/05/23 30/05/22 02/06/21 29/06/20 08/05/19 08/05/19 31/05/16 -
Price 0.12 0.13 0.245 0.265 0.51 0.51 0.775 -
P/RPS 0.28 0.55 0.41 0.25 0.32 0.38 0.55 -9.19%
P/EPS 62.40 -1.65 -0.37 -0.32 11.24 13.71 16.96 20.44%
EY 1.60 -60.58 -266.70 -314.03 8.89 7.30 5.90 -17.00%
DY 0.00 0.00 0.00 0.00 0.00 2.61 0.00 -
P/NAPS 0.00 0.00 0.00 0.80 0.33 0.34 0.50 -

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