[KHEESAN] QoQ Quarter Result on 31-Mar-2011 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 62.11%
YoY- 65.71%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 23,097 20,660 22,473 21,271 19,550 18,849 19,917 10.34%
PBT 1,181 966 1,963 535 336 837 523 71.86%
Tax -11 -11 21 -13 -14 -10 2,555 -
NP 1,170 955 1,984 522 322 827 3,078 -47.43%
-
NP to SH 1,170 955 1,984 522 322 827 3,078 -47.43%
-
Tax Rate 0.93% 1.14% -1.07% 2.43% 4.17% 1.19% -488.53% -
Total Cost 21,927 19,705 20,489 20,749 19,228 18,022 16,839 19.18%
-
Net Worth 78,599 77,481 76,085 74,399 74,537 74,310 73,824 4.25%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 78,599 77,481 76,085 74,399 74,537 74,310 73,824 4.25%
NOSH 59,999 60,062 59,910 59,999 59,629 59,927 60,019 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 5.07% 4.62% 8.83% 2.45% 1.65% 4.39% 15.45% -
ROE 1.49% 1.23% 2.61% 0.70% 0.43% 1.11% 4.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 38.50 34.40 37.51 35.45 32.79 31.45 33.18 10.39%
EPS 1.95 1.59 3.31 0.87 0.54 1.38 5.13 -47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.31 1.29 1.27 1.24 1.25 1.24 1.23 4.27%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 16.82 15.05 16.37 15.49 14.24 13.73 14.51 10.32%
EPS 0.85 0.70 1.45 0.38 0.23 0.60 2.24 -47.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5726 0.5644 0.5542 0.542 0.543 0.5413 0.5378 4.25%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.43 0.51 0.505 0.55 0.57 0.50 0.56 -
P/RPS 1.12 1.48 1.35 1.55 1.74 1.59 1.69 -23.93%
P/EPS 22.05 32.08 15.25 63.22 105.56 36.23 10.92 59.55%
EY 4.53 3.12 6.56 1.58 0.95 2.76 9.16 -37.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.40 0.44 0.46 0.40 0.46 -19.81%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 30/08/10 -
Price 0.42 0.43 0.45 0.50 0.51 0.56 0.56 -
P/RPS 1.09 1.25 1.20 1.41 1.56 1.78 1.69 -25.29%
P/EPS 21.54 27.04 13.59 57.47 94.44 40.58 10.92 57.08%
EY 4.64 3.70 7.36 1.74 1.06 2.46 9.16 -36.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.40 0.41 0.45 0.46 -21.43%

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