[KHEESAN] QoQ 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- -73.13%
YoY- 55.45%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,473 21,271 19,550 18,849 19,917 17,180 19,017 11.80%
PBT 1,963 535 336 837 523 546 619 116.30%
Tax 21 -13 -14 -10 2,555 -231 -74 -
NP 1,984 522 322 827 3,078 315 545 137.20%
-
NP to SH 1,984 522 322 827 3,078 315 545 137.20%
-
Tax Rate -1.07% 2.43% 4.17% 1.19% -488.53% 42.31% 11.95% -
Total Cost 20,489 20,749 19,228 18,022 16,839 16,865 18,472 7.17%
-
Net Worth 76,085 74,399 74,537 74,310 73,824 70,132 70,670 5.05%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 76,085 74,399 74,537 74,310 73,824 70,132 70,670 5.05%
NOSH 59,910 59,999 59,629 59,927 60,019 59,433 59,890 0.02%
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 8.83% 2.45% 1.65% 4.39% 15.45% 1.83% 2.87% -
ROE 2.61% 0.70% 0.43% 1.11% 4.17% 0.45% 0.77% -
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 37.51 35.45 32.79 31.45 33.18 28.91 31.75 11.78%
EPS 3.31 0.87 0.54 1.38 5.13 0.53 0.91 137.07%
DPS 0.00 0.00 0.00 0.00 0.00 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 16.45 15.57 14.31 13.80 14.58 12.58 13.92 11.81%
EPS 1.45 0.38 0.24 0.61 2.25 0.23 0.40 136.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5569 0.5446 0.5456 0.5439 0.5404 0.5133 0.5173 5.05%
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 1.35 1.55 1.74 1.59 1.69 1.90 1.76 -16.24%
P/EPS 15.25 63.22 105.56 36.23 10.92 103.77 61.54 -60.64%
EY 6.56 1.58 0.95 2.76 9.16 0.96 1.63 153.65%
DY 0.00 0.00 0.00 0.00 0.00 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 1.20 1.41 1.56 1.78 1.69 1.87 1.73 -21.69%
P/EPS 13.59 57.47 94.44 40.58 10.92 101.89 60.44 -63.12%
EY 7.36 1.74 1.06 2.46 9.16 0.98 1.65 171.71%
DY 0.00 0.00 0.00 0.00 0.00 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