[KHEESAN] YoY Quarter 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- 25.25%
YoY- 31.77%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 34,895 32,165 32,701 29,987 25,443 23,097 19,550 10.12%
PBT 1,409 1,481 1,265 1,403 998 1,181 336 26.96%
Tax -127 -90 -103 -138 -38 -11 -14 44.36%
NP 1,282 1,391 1,162 1,265 960 1,170 322 25.86%
-
NP to SH 1,282 1,391 1,162 1,265 960 1,170 322 25.86%
-
Tax Rate 9.01% 6.08% 8.14% 9.84% 3.81% 0.93% 4.17% -
Total Cost 33,613 30,774 31,539 28,722 24,483 21,927 19,228 9.74%
-
Net Worth 159,119 141,739 115,499 97,722 89,999 78,599 74,537 13.45%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 1,040 - - - - - - -
Div Payout % 81.12% - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 159,119 141,739 115,499 97,722 89,999 78,599 74,537 13.45%
NOSH 104,000 94,850 70,000 59,952 59,999 59,999 59,629 9.70%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.67% 4.32% 3.55% 4.22% 3.77% 5.07% 1.65% -
ROE 0.81% 0.98% 1.01% 1.29% 1.07% 1.49% 0.43% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.55 34.95 46.72 50.02 42.41 38.50 32.79 0.38%
EPS 1.23 1.51 1.66 2.11 1.60 1.95 0.54 14.69%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.53 1.54 1.65 1.63 1.50 1.31 1.25 3.42%
Adjusted Per Share Value based on latest NOSH - 59,952
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 25.54 23.54 23.94 21.95 18.62 16.91 14.31 10.12%
EPS 0.94 1.02 0.85 0.93 0.70 0.86 0.24 25.52%
DPS 0.76 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1647 1.0375 0.8454 0.7153 0.6588 0.5753 0.5456 13.45%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.775 0.835 0.50 0.51 0.39 0.43 0.57 -
P/RPS 2.31 2.39 1.07 1.02 0.92 1.12 1.74 4.83%
P/EPS 62.87 55.25 30.12 24.17 24.38 22.05 105.56 -8.26%
EY 1.59 1.81 3.32 4.14 4.10 4.53 0.95 8.95%
DY 1.29 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.30 0.31 0.26 0.33 0.46 1.73%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 08/05/19 29/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.51 0.815 0.54 0.505 0.36 0.42 0.51 -
P/RPS 1.52 2.33 1.16 1.01 0.85 1.09 1.56 -0.43%
P/EPS 41.37 53.93 32.53 23.93 22.50 21.54 94.44 -12.84%
EY 2.42 1.85 3.07 4.18 4.44 4.64 1.06 14.73%
DY 1.96 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.53 0.33 0.31 0.24 0.32 0.41 -3.54%

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