[KHEESAN] QoQ TTM Result on 30-Jun-2011 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -23.04%
YoY- -18.23%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 88,876 87,501 83,954 82,143 79,587 75,496 74,963 12.00%
PBT 5,165 4,645 3,800 3,671 2,231 2,242 2,525 61.07%
Tax -19 -14 -17 -16 2,518 2,300 2,240 -
NP 5,146 4,631 3,783 3,655 4,749 4,542 4,765 5.25%
-
NP to SH 5,146 4,631 3,783 3,655 4,749 4,542 4,765 5.25%
-
Tax Rate 0.37% 0.30% 0.45% 0.44% -112.86% -102.59% -88.71% -
Total Cost 83,730 82,870 80,171 78,488 74,838 70,954 70,198 12.45%
-
Net Worth 87,515 78,599 77,481 76,085 74,399 74,537 74,310 11.50%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 87,515 78,599 77,481 76,085 74,399 74,537 74,310 11.50%
NOSH 59,942 59,999 60,062 59,910 59,999 59,629 59,927 0.01%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.79% 5.29% 4.51% 4.45% 5.97% 6.02% 6.36% -
ROE 5.88% 5.89% 4.88% 4.80% 6.38% 6.09% 6.41% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 148.27 145.84 139.78 137.11 132.65 126.61 125.09 11.98%
EPS 8.58 7.72 6.30 6.10 7.92 7.62 7.95 5.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.31 1.29 1.27 1.24 1.25 1.24 11.49%
Adjusted Per Share Value based on latest NOSH - 59,910
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 64.74 63.74 61.16 59.84 57.97 54.99 54.61 12.00%
EPS 3.75 3.37 2.76 2.66 3.46 3.31 3.47 5.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6375 0.5726 0.5644 0.5542 0.542 0.543 0.5413 11.51%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.43 0.43 0.51 0.505 0.55 0.57 0.50 -
P/RPS 0.29 0.29 0.36 0.37 0.41 0.45 0.40 -19.28%
P/EPS 5.01 5.57 8.10 8.28 6.95 7.48 6.29 -14.06%
EY 19.96 17.95 12.35 12.08 14.39 13.36 15.90 16.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.40 0.40 0.44 0.46 0.40 -19.28%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 29/02/12 30/11/11 26/08/11 30/05/11 28/02/11 30/11/10 -
Price 0.39 0.42 0.43 0.45 0.50 0.51 0.56 -
P/RPS 0.26 0.29 0.31 0.33 0.38 0.40 0.45 -30.60%
P/EPS 4.54 5.44 6.83 7.38 6.32 6.70 7.04 -25.33%
EY 22.01 18.38 14.65 13.56 15.83 14.94 14.20 33.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.32 0.33 0.35 0.40 0.41 0.45 -28.84%

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