[KHEESAN] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 64.05%
YoY- -18.23%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 88,537 87,514 82,640 82,143 79,560 76,798 75,396 11.29%
PBT 4,269 4,294 3,864 3,671 2,277 2,346 3,348 17.56%
Tax -53 -44 -44 -16 -49 -48 -40 20.61%
NP 4,216 4,250 3,820 3,655 2,228 2,298 3,308 17.53%
-
NP to SH 4,216 4,250 3,820 3,655 2,228 2,298 3,308 17.53%
-
Tax Rate 1.24% 1.02% 1.14% 0.44% 2.15% 2.05% 1.19% -
Total Cost 84,321 83,264 78,820 78,488 77,332 74,500 72,088 11.00%
-
Net Worth 87,600 78,637 77,481 76,200 74,266 74,804 74,310 11.58%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 87,600 78,637 77,481 76,200 74,266 74,804 74,310 11.58%
NOSH 60,000 60,028 60,062 60,000 59,892 59,843 59,927 0.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 4.76% 4.86% 4.62% 4.45% 2.80% 2.99% 4.39% -
ROE 4.81% 5.40% 4.93% 4.80% 3.00% 3.07% 4.45% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 147.56 145.79 137.59 136.91 132.84 128.33 125.81 11.20%
EPS 7.03 7.08 6.36 6.09 3.72 3.84 5.52 17.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.31 1.29 1.27 1.24 1.25 1.24 11.49%
Adjusted Per Share Value based on latest NOSH - 59,910
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.81 64.06 60.49 60.13 58.24 56.21 55.19 11.29%
EPS 3.09 3.11 2.80 2.68 1.63 1.68 2.42 17.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6412 0.5756 0.5671 0.5578 0.5436 0.5475 0.5439 11.58%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.43 0.43 0.51 0.505 0.55 0.57 0.50 -
P/RPS 0.29 0.29 0.37 0.37 0.41 0.44 0.40 -19.28%
P/EPS 6.12 6.07 8.02 8.29 14.78 14.84 9.06 -22.99%
EY 16.34 16.47 12.47 12.06 6.76 6.74 11.04 29.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.40 0.40 0.44 0.46 0.40 -19.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.39 0.42 0.43 0.45 0.50 0.51 0.56 -
P/RPS 0.26 0.29 0.31 0.33 0.38 0.40 0.45 -30.60%
P/EPS 5.55 5.93 6.76 7.39 13.44 13.28 10.14 -33.06%
EY 18.02 16.86 14.79 13.54 7.44 7.53 9.86 49.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.33 0.35 0.40 0.41 0.45 -28.84%

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