[KHEESAN] QoQ TTM Result on 31-Dec-2009 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -2.3%
YoY- 89.22%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 74,963 71,849 69,546 63,999 59,435 60,282 62,584 12.77%
PBT 2,525 2,321 2,709 2,598 2,528 2,240 1,998 16.87%
Tax 2,240 2,149 -688 -685 -570 -507 494 173.70%
NP 4,765 4,470 2,021 1,913 1,958 1,733 2,492 53.99%
-
NP to SH 4,765 4,470 2,021 1,913 1,958 1,733 2,492 53.99%
-
Tax Rate -88.71% -92.59% 25.40% 26.37% 22.55% 22.63% -24.72% -
Total Cost 70,198 67,379 67,525 62,086 57,477 58,549 60,092 10.90%
-
Net Worth 74,310 73,824 70,132 70,670 69,937 69,376 68,014 6.07%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - 747 747 747 747 - -
Div Payout % - - 36.99% 39.08% 38.18% 43.14% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 74,310 73,824 70,132 70,670 69,937 69,376 68,014 6.07%
NOSH 59,927 60,019 59,433 59,890 59,775 59,807 59,142 0.88%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.36% 6.22% 2.91% 2.99% 3.29% 2.87% 3.98% -
ROE 6.41% 6.05% 2.88% 2.71% 2.80% 2.50% 3.66% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 125.09 119.71 117.01 106.86 99.43 100.79 105.82 11.78%
EPS 7.95 7.45 3.40 3.19 3.28 2.90 4.21 52.71%
DPS 0.00 0.00 1.25 1.25 1.25 1.25 0.00 -
NAPS 1.24 1.23 1.18 1.18 1.17 1.16 1.15 5.14%
Adjusted Per Share Value based on latest NOSH - 59,890
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 54.61 52.34 50.66 46.62 43.29 43.91 45.59 12.77%
EPS 3.47 3.26 1.47 1.39 1.43 1.26 1.82 53.69%
DPS 0.00 0.00 0.54 0.54 0.54 0.54 0.00 -
NAPS 0.5413 0.5378 0.5109 0.5148 0.5094 0.5054 0.4954 6.07%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.50 0.56 0.55 0.56 0.57 0.46 0.78 -
P/RPS 0.40 0.47 0.47 0.52 0.57 0.46 0.74 -33.61%
P/EPS 6.29 7.52 16.17 17.53 17.40 15.88 18.51 -51.27%
EY 15.90 13.30 6.18 5.70 5.75 6.30 5.40 105.29%
DY 0.00 0.00 2.27 2.23 2.19 2.72 0.00 -
P/NAPS 0.40 0.46 0.47 0.47 0.49 0.40 0.68 -29.77%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 -
Price 0.56 0.56 0.54 0.55 0.55 0.62 0.58 -
P/RPS 0.45 0.47 0.46 0.51 0.55 0.62 0.55 -12.51%
P/EPS 7.04 7.52 15.88 17.22 16.79 21.40 13.77 -36.03%
EY 14.20 13.30 6.30 5.81 5.96 4.67 7.26 56.33%
DY 0.00 0.00 2.31 2.27 2.27 2.02 0.00 -
P/NAPS 0.45 0.46 0.46 0.47 0.47 0.53 0.50 -6.77%

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