[KHEESAN] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -30.46%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 69,546 63,999 59,435 60,282 62,584 68,682 69,412 0.12%
PBT 2,709 2,598 2,528 2,240 1,998 169 17 2848.37%
Tax -688 -685 -570 -507 494 842 2,820 -
NP 2,021 1,913 1,958 1,733 2,492 1,011 2,837 -20.25%
-
NP to SH 2,021 1,913 1,958 1,733 2,492 1,011 2,837 -20.25%
-
Tax Rate 25.40% 26.37% 22.55% 22.63% -24.72% -498.22% -16,588.24% -
Total Cost 67,525 62,086 57,477 58,549 60,092 67,671 66,575 0.94%
-
Net Worth 70,132 70,670 69,937 69,376 68,014 57,193 56,584 15.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 747 747 747 747 - - - -
Div Payout % 36.99% 39.08% 38.18% 43.14% - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 70,132 70,670 69,937 69,376 68,014 57,193 56,584 15.39%
NOSH 59,433 59,890 59,775 59,807 59,142 60,204 60,196 -0.84%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.91% 2.99% 3.29% 2.87% 3.98% 1.47% 4.09% -
ROE 2.88% 2.71% 2.80% 2.50% 3.66% 1.77% 5.01% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 117.01 106.86 99.43 100.79 105.82 114.08 115.31 0.98%
EPS 3.40 3.19 3.28 2.90 4.21 1.68 4.71 -19.54%
DPS 1.25 1.25 1.25 1.25 0.00 0.00 0.00 -
NAPS 1.18 1.18 1.17 1.16 1.15 0.95 0.94 16.38%
Adjusted Per Share Value based on latest NOSH - 59,807
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 50.91 46.85 43.50 44.12 45.81 50.27 50.81 0.13%
EPS 1.48 1.40 1.43 1.27 1.82 0.74 2.08 -20.31%
DPS 0.55 0.55 0.55 0.55 0.00 0.00 0.00 -
NAPS 0.5133 0.5173 0.5119 0.5078 0.4978 0.4186 0.4142 15.38%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.55 0.56 0.57 0.46 0.78 0.55 0.48 -
P/RPS 0.47 0.52 0.57 0.46 0.74 0.48 0.42 7.79%
P/EPS 16.17 17.53 17.40 15.88 18.51 32.75 10.18 36.17%
EY 6.18 5.70 5.75 6.30 5.40 3.05 9.82 -26.58%
DY 2.27 2.23 2.19 2.72 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.49 0.40 0.68 0.58 0.51 -5.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.54 0.55 0.55 0.62 0.58 0.60 0.68 -
P/RPS 0.46 0.51 0.55 0.62 0.55 0.53 0.59 -15.30%
P/EPS 15.88 17.22 16.79 21.40 13.77 35.73 14.43 6.59%
EY 6.30 5.81 5.96 4.67 7.26 2.80 6.93 -6.16%
DY 2.31 2.27 2.27 2.02 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.47 0.53 0.50 0.63 0.72 -25.84%

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