[KHEESAN] QoQ Cumulative 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- 118.73%
YoY- -18.23%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 66,403 43,757 20,660 82,143 59,670 38,399 18,849 131.34%
PBT 3,202 2,147 966 3,671 1,708 1,173 837 144.40%
Tax -40 -22 -11 -16 -37 -24 -10 151.77%
NP 3,162 2,125 955 3,655 1,671 1,149 827 144.31%
-
NP to SH 3,162 2,125 955 3,655 1,671 1,149 827 144.31%
-
Tax Rate 1.25% 1.02% 1.14% 0.44% 2.17% 2.05% 1.19% -
Total Cost 63,241 41,632 19,705 78,488 57,999 37,250 18,022 130.74%
-
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 3.61% 2.70% 1.23% 4.80% 2.25% 1.54% 1.11% -
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 110.67 72.89 34.40 136.91 99.63 64.17 31.45 131.17%
EPS 5.27 3.54 1.59 6.09 2.79 1.92 1.38 144.11%
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 48.37 31.87 15.05 59.84 43.47 27.97 13.73 131.35%
EPS 2.30 1.55 0.70 2.66 1.22 0.84 0.60 144.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6381 0.5728 0.5644 0.5551 0.541 0.5449 0.5413 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 0.39 0.59 1.48 0.37 0.55 0.89 1.59 -60.78%
P/EPS 8.16 12.15 32.08 8.29 19.71 29.69 36.23 -62.94%
EY 12.26 8.23 3.12 12.06 5.07 3.37 2.76 169.97%
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 0.35 0.58 1.25 0.33 0.50 0.79 1.78 -66.15%
P/EPS 7.40 11.86 27.04 7.39 17.92 26.56 40.58 -67.80%
EY 13.51 8.43 3.70 13.54 5.58 3.76 2.46 210.95%
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