[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 1.22%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 75,396 71,849 69,242 69,504 62,940 60,282 56,890 20.63%
PBT 3,348 2,321 2,397 2,504 2,532 2,240 1,772 52.77%
Tax -40 2,149 -541 -350 -404 -507 -300 -73.86%
NP 3,308 4,470 1,856 2,154 2,128 1,733 1,472 71.48%
-
NP to SH 3,308 4,470 1,856 2,154 2,128 1,733 1,472 71.48%
-
Tax Rate 1.19% -92.59% 22.57% 13.98% 15.96% 22.63% 16.93% -
Total Cost 72,088 67,379 67,386 67,350 60,812 58,549 55,418 19.14%
-
Net Worth 74,310 73,816 70,799 70,603 69,937 69,519 68,999 5.06%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - 1,200 - - - 749 - -
Div Payout % - 26.85% - - - 43.23% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,310 73,816 70,799 70,603 69,937 69,519 68,999 5.06%
NOSH 59,927 60,013 60,000 59,833 59,775 59,930 59,999 -0.07%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.39% 6.22% 2.68% 3.10% 3.38% 2.87% 2.59% -
ROE 4.45% 6.06% 2.62% 3.05% 3.04% 2.49% 2.13% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.81 119.72 115.40 116.16 105.29 100.59 94.82 20.72%
EPS 5.52 7.45 3.09 3.60 3.56 2.89 2.45 71.77%
DPS 0.00 2.00 0.00 0.00 0.00 1.25 0.00 -
NAPS 1.24 1.23 1.18 1.18 1.17 1.16 1.15 5.14%
Adjusted Per Share Value based on latest NOSH - 59,890
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.92 52.34 50.44 50.63 45.85 43.91 41.44 20.63%
EPS 2.41 3.26 1.35 1.57 1.55 1.26 1.07 71.74%
DPS 0.00 0.87 0.00 0.00 0.00 0.55 0.00 -
NAPS 0.5413 0.5377 0.5157 0.5143 0.5094 0.5064 0.5026 5.06%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.56 0.55 0.56 0.57 0.46 0.78 -
P/RPS 0.40 0.47 0.48 0.48 0.54 0.46 0.82 -38.00%
P/EPS 9.06 7.52 17.78 15.56 16.01 15.91 31.79 -56.65%
EY 11.04 13.30 5.62 6.43 6.25 6.29 3.15 130.55%
DY 0.00 3.57 0.00 0.00 0.00 2.72 0.00 -
P/NAPS 0.40 0.46 0.47 0.47 0.49 0.40 0.68 -29.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 -
Price 0.56 0.56 0.54 0.55 0.55 0.62 0.58 -
P/RPS 0.45 0.47 0.47 0.47 0.52 0.62 0.61 -18.34%
P/EPS 10.14 7.52 17.46 15.28 15.45 21.44 23.64 -43.09%
EY 9.86 13.30 5.73 6.55 6.47 4.66 4.23 75.71%
DY 0.00 3.57 0.00 0.00 0.00 2.02 0.00 -
P/NAPS 0.45 0.46 0.46 0.47 0.47 0.53 0.50 -6.77%

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