[KHEESAN] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 122.51%
YoY- 84.94%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 21,714 88,537 66,403 43,757 20,660 82,143 59,670 -48.93%
PBT 1,028 3,256 3,202 2,147 966 3,671 1,708 -28.64%
Tax -37 722 -40 -22 -11 -16 -37 0.00%
NP 991 3,978 3,162 2,125 955 3,655 1,671 -29.34%
-
NP to SH 991 3,978 3,162 2,125 955 3,655 1,671 -29.34%
-
Tax Rate 3.60% -22.17% 1.25% 1.02% 1.14% 0.44% 2.17% -
Total Cost 20,723 84,559 63,241 41,632 19,705 78,488 57,999 -49.55%
-
Net Worth 89,490 88,199 87,600 78,637 77,481 76,200 74,266 13.19%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 89,490 88,199 87,600 78,637 77,481 76,200 74,266 13.19%
NOSH 60,060 59,999 60,000 60,028 60,062 60,000 59,892 0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.56% 4.49% 4.76% 4.86% 4.62% 4.45% 2.80% -
ROE 1.11% 4.51% 3.61% 2.70% 1.23% 4.80% 2.25% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 36.15 147.56 110.67 72.89 34.40 136.91 99.63 -49.03%
EPS 1.65 6.63 5.27 3.54 1.59 6.09 2.79 -29.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.47 1.46 1.31 1.29 1.27 1.24 12.98%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 15.82 64.49 48.37 31.87 15.05 59.84 43.47 -48.93%
EPS 0.72 2.90 2.30 1.55 0.70 2.66 1.22 -29.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6519 0.6425 0.6381 0.5728 0.5644 0.5551 0.541 13.19%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.41 0.40 0.43 0.43 0.51 0.505 0.55 -
P/RPS 1.13 0.27 0.39 0.59 1.48 0.37 0.55 61.40%
P/EPS 24.85 6.03 8.16 12.15 32.08 8.29 19.71 16.65%
EY 4.02 16.58 12.26 8.23 3.12 12.06 5.07 -14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.27 0.29 0.33 0.40 0.40 0.44 -25.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 30/05/11 -
Price 0.38 0.42 0.39 0.42 0.43 0.45 0.50 -
P/RPS 1.05 0.28 0.35 0.58 1.25 0.33 0.50 63.76%
P/EPS 23.03 6.33 7.40 11.86 27.04 7.39 17.92 18.15%
EY 4.34 15.79 13.51 8.43 3.70 13.54 5.58 -15.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.29 0.27 0.32 0.33 0.35 0.40 -24.90%

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