[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 17.73%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 69,242 69,504 62,940 60,282 56,890 62,070 66,328 2.91%
PBT 2,397 2,504 2,532 2,240 1,772 1,788 1,380 44.54%
Tax -541 -350 -404 -507 -300 6 -152 133.29%
NP 1,856 2,154 2,128 1,733 1,472 1,794 1,228 31.73%
-
NP to SH 1,856 2,154 2,128 1,733 1,472 1,794 1,228 31.73%
-
Tax Rate 22.57% 13.98% 15.96% 22.63% 16.93% -0.34% 11.01% -
Total Cost 67,386 67,350 60,812 58,549 55,418 60,276 65,100 2.32%
-
Net Worth 70,799 70,603 69,937 69,519 68,999 56,809 56,584 16.13%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - 749 - - - -
Div Payout % - - - 43.23% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 70,799 70,603 69,937 69,519 68,999 56,809 56,584 16.13%
NOSH 60,000 59,833 59,775 59,930 59,999 59,800 60,196 -0.21%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.68% 3.10% 3.38% 2.87% 2.59% 2.89% 1.85% -
ROE 2.62% 3.05% 3.04% 2.49% 2.13% 3.16% 2.17% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 115.40 116.16 105.29 100.59 94.82 103.80 110.19 3.13%
EPS 3.09 3.60 3.56 2.89 2.45 3.00 2.04 31.92%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.16 1.15 0.95 0.94 16.38%
Adjusted Per Share Value based on latest NOSH - 59,807
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.68 50.87 46.07 44.12 41.64 45.43 48.55 2.90%
EPS 1.36 1.58 1.56 1.27 1.08 1.31 0.90 31.71%
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
NAPS 0.5182 0.5168 0.5119 0.5089 0.5051 0.4158 0.4142 16.12%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.55 0.56 0.57 0.46 0.78 0.55 0.48 -
P/RPS 0.48 0.48 0.54 0.46 0.82 0.53 0.44 5.97%
P/EPS 17.78 15.56 16.01 15.91 31.79 18.33 23.53 -17.05%
EY 5.62 6.43 6.25 6.29 3.15 5.45 4.25 20.49%
DY 0.00 0.00 0.00 2.72 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.40 0.68 0.58 0.51 -5.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.54 0.55 0.55 0.62 0.58 0.60 0.68 -
P/RPS 0.47 0.47 0.52 0.62 0.61 0.58 0.62 -16.87%
P/EPS 17.46 15.28 15.45 21.44 23.64 20.00 33.33 -35.04%
EY 5.73 6.55 6.47 4.66 4.23 5.00 3.00 54.00%
DY 0.00 0.00 0.00 2.02 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.47 0.53 0.50 0.63 0.72 -25.84%

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