[KHEESAN] YoY Annual (Unaudited) Result on 30-Jun-2012 [#4]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
YoY- 8.84%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 142,663 115,604 95,778 88,537 82,143 71,849 60,282 15.43%
PBT 5,095 5,270 4,503 3,256 3,671 2,321 2,240 14.67%
Tax -1,024 -850 -474 722 -16 2,149 -507 12.42%
NP 4,071 4,420 4,029 3,978 3,655 4,470 1,733 15.28%
-
NP to SH 4,071 4,420 4,029 3,978 3,655 4,470 1,733 15.28%
-
Tax Rate 20.10% 16.13% 10.53% -22.17% 0.44% -92.59% 22.63% -
Total Cost 138,592 111,184 91,749 84,559 78,488 67,379 58,549 15.43%
-
Net Worth 116,994 100,953 95,329 88,199 76,200 73,816 69,519 9.05%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - 1,200 749 -
Div Payout % - - - - - 26.85% 43.23% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 116,994 100,953 95,329 88,199 76,200 73,816 69,519 9.05%
NOSH 75,970 60,451 59,955 59,999 60,000 60,013 59,930 4.02%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.85% 3.82% 4.21% 4.49% 4.45% 6.22% 2.87% -
ROE 3.48% 4.38% 4.23% 4.51% 4.80% 6.06% 2.49% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 187.79 191.23 159.75 147.56 136.91 119.72 100.59 10.95%
EPS 5.36 7.31 6.72 6.63 6.09 7.45 2.89 10.83%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.25 -
NAPS 1.54 1.67 1.59 1.47 1.27 1.23 1.16 4.83%
Adjusted Per Share Value based on latest NOSH - 59,999
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 103.92 84.21 69.77 64.49 59.84 52.34 43.91 15.43%
EPS 2.97 3.22 2.93 2.90 2.66 3.26 1.26 15.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.87 0.55 -
NAPS 0.8522 0.7354 0.6944 0.6425 0.5551 0.5377 0.5064 9.05%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.68 0.615 0.415 0.40 0.505 0.56 0.46 -
P/RPS 0.36 0.32 0.26 0.27 0.37 0.47 0.46 -4.00%
P/EPS 12.69 8.41 6.18 6.03 8.29 7.52 15.91 -3.69%
EY 7.88 11.89 16.19 16.58 12.06 13.30 6.29 3.82%
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.72 -
P/NAPS 0.44 0.37 0.26 0.27 0.40 0.46 0.40 1.60%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 28/08/15 29/08/14 30/08/13 30/08/12 26/08/11 30/08/10 28/08/09 -
Price 0.59 0.59 0.44 0.42 0.45 0.56 0.62 -
P/RPS 0.31 0.31 0.28 0.28 0.33 0.47 0.62 -10.90%
P/EPS 11.01 8.07 6.55 6.33 7.39 7.52 21.44 -10.50%
EY 9.08 12.39 15.27 15.79 13.54 13.30 4.66 11.75%
DY 0.00 0.00 0.00 0.00 0.00 3.57 2.02 -
P/NAPS 0.38 0.35 0.28 0.29 0.35 0.46 0.53 -5.39%

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