[KHEESAN] YoY TTM 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- 7.53%
YoY- 14.43%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 168,499 139,596 123,498 103,646 91,937 87,501 75,496 14.30%
PBT 5,157 5,417 5,255 5,027 3,135 4,645 2,242 14.87%
Tax -165 -895 -915 -674 669 -14 2,300 -
NP 4,992 4,522 4,340 4,353 3,804 4,631 4,542 1.58%
-
NP to SH 4,992 4,522 4,340 4,353 3,804 4,631 4,542 1.58%
-
Tax Rate 3.20% 16.52% 17.41% 13.41% -21.34% 0.30% -102.59% -
Total Cost 163,507 135,074 119,158 99,293 88,133 82,870 70,954 14.91%
-
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 % 20.83% - - - - - - -
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 92,038 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 2.96% 3.24% 3.51% 4.20% 4.14% 5.29% 6.02% -
ROE 3.14% 3.19% 3.76% 4.45% 4.23% 5.89% 6.09% -
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 162.02 151.67 176.43 172.88 153.23 145.84 126.61 4.19%
EPS 4.80 4.91 6.20 7.26 6.34 7.72 7.62 -7.40%
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 123.34 102.18 90.40 75.87 67.30 64.05 55.26 14.30%
EPS 3.65 3.31 3.18 3.19 2.78 3.39 3.32 1.59%
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 0.48 0.55 0.28 0.30 0.25 0.29 0.45 1.08%
P/EPS 16.15 17.00 8.06 7.02 6.15 5.57 7.48 13.67%
EY 6.19 5.88 12.40 14.24 16.26 17.95 13.36 -12.02%
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 0.31 0.54 0.31 0.29 0.23 0.29 0.40 -4.15%
P/EPS 10.63 16.59 8.71 6.96 5.68 5.44 6.70 7.98%
EY 9.41 6.03 11.48 14.38 17.61 18.38 14.94 -7.40%
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