[KHEESAN] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -17.95%
YoY- 373.82%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 69,504 62,940 60,282 56,890 62,070 66,328 66,811 2.66%
PBT 2,504 2,532 2,240 1,772 1,788 1,380 -1,337 -
Tax -350 -404 -507 -300 6 -152 2,958 -
NP 2,154 2,128 1,733 1,472 1,794 1,228 1,621 20.80%
-
NP to SH 2,154 2,128 1,733 1,472 1,794 1,228 1,621 20.80%
-
Tax Rate 13.98% 15.96% 22.63% 16.93% -0.34% 11.01% - -
Total Cost 67,350 60,812 58,549 55,418 60,276 65,100 65,190 2.19%
-
Net Worth 70,603 69,937 69,519 68,999 56,809 56,584 55,834 16.88%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - 749 - - - - -
Div Payout % - - 43.23% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 70,603 69,937 69,519 68,999 56,809 56,584 55,834 16.88%
NOSH 59,833 59,775 59,930 59,999 59,800 60,196 60,037 -0.22%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.10% 3.38% 2.87% 2.59% 2.89% 1.85% 2.43% -
ROE 3.05% 3.04% 2.49% 2.13% 3.16% 2.17% 2.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 116.16 105.29 100.59 94.82 103.80 110.19 111.28 2.89%
EPS 3.60 3.56 2.89 2.45 3.00 2.04 2.70 21.07%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.16 1.15 0.95 0.94 0.93 17.15%
Adjusted Per Share Value based on latest NOSH - 59,142
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 50.63 45.85 43.91 41.44 45.21 48.32 48.67 2.65%
EPS 1.57 1.55 1.26 1.07 1.31 0.89 1.18 20.90%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.5143 0.5094 0.5064 0.5026 0.4138 0.4122 0.4067 16.88%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.46 0.78 0.55 0.48 0.65 -
P/RPS 0.48 0.54 0.46 0.82 0.53 0.44 0.58 -11.82%
P/EPS 15.56 16.01 15.91 31.79 18.33 23.53 24.07 -25.17%
EY 6.43 6.25 6.29 3.15 5.45 4.25 4.15 33.79%
DY 0.00 0.00 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.40 0.68 0.58 0.51 0.70 -23.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.55 0.55 0.62 0.58 0.60 0.68 0.70 -
P/RPS 0.47 0.52 0.62 0.61 0.58 0.62 0.63 -17.69%
P/EPS 15.28 15.45 21.44 23.64 20.00 33.33 25.93 -29.64%
EY 6.55 6.47 4.66 4.23 5.00 3.00 3.86 42.12%
DY 0.00 0.00 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.53 0.50 0.63 0.72 0.75 -26.70%

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