[KHEESAN] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -81.5%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 82,143 59,670 38,399 18,849 71,849 51,932 34,752 77.72%
PBT 3,671 1,708 1,173 837 2,321 1,798 1,252 105.26%
Tax -16 -37 -24 -10 2,149 -406 -175 -79.79%
NP 3,655 1,671 1,149 827 4,470 1,392 1,077 126.33%
-
NP to SH 3,655 1,671 1,149 827 4,470 1,392 1,077 126.33%
-
Tax Rate 0.44% 2.17% 2.05% 1.19% -92.59% 22.58% 13.98% -
Total Cost 78,488 57,999 37,250 18,022 67,379 50,540 33,675 76.06%
-
Net Worth 76,200 74,266 74,804 74,310 73,816 70,799 70,603 5.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - 1,200 - - -
Div Payout % - - - - 26.85% - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 76,200 74,266 74,804 74,310 73,816 70,799 70,603 5.23%
NOSH 60,000 59,892 59,843 59,927 60,013 60,000 59,833 0.18%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.45% 2.80% 2.99% 4.39% 6.22% 2.68% 3.10% -
ROE 4.80% 2.25% 1.54% 1.11% 6.06% 1.97% 1.53% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 136.91 99.63 64.17 31.45 119.72 86.55 58.08 77.40%
EPS 6.09 2.79 1.92 1.38 7.45 2.32 1.80 125.87%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.27 1.24 1.25 1.24 1.23 1.18 1.18 5.03%
Adjusted Per Share Value based on latest NOSH - 59,927
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 59.84 43.47 27.97 13.73 52.34 37.83 25.31 77.75%
EPS 2.66 1.22 0.84 0.60 3.26 1.01 0.78 127.07%
DPS 0.00 0.00 0.00 0.00 0.87 0.00 0.00 -
NAPS 0.5551 0.541 0.5449 0.5413 0.5377 0.5157 0.5143 5.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.505 0.55 0.57 0.50 0.56 0.55 0.56 -
P/RPS 0.37 0.55 0.89 1.59 0.47 0.64 0.96 -47.13%
P/EPS 8.29 19.71 29.69 36.23 7.52 23.71 31.11 -58.69%
EY 12.06 5.07 3.37 2.76 13.30 4.22 3.21 142.25%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.40 0.44 0.46 0.40 0.46 0.47 0.47 -10.21%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 -
Price 0.45 0.50 0.51 0.56 0.56 0.54 0.55 -
P/RPS 0.33 0.50 0.79 1.78 0.47 0.62 0.95 -50.68%
P/EPS 7.39 17.92 26.56 40.58 7.52 23.28 30.56 -61.28%
EY 13.54 5.58 3.76 2.46 13.30 4.30 3.27 158.52%
DY 0.00 0.00 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 0.35 0.40 0.41 0.45 0.46 0.46 0.47 -17.88%

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