[KHEESAN] YoY Annualized Quarter Result on 30-Jun-2007 [#4]

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Annualized Quarter Result
Revenue	71,849	60,282	66,811	70,496	61,075	62,851	62,232	2.42%
YoY %	19.19%	-9.77%	-5.23%	15.43%	-2.83%	0.99%	-	-
Horiz. %	115.45%	96.87%	107.36%	113.28%	98.14%	100.99%	100.00%	-
PBT	2,321	2,240	-1,337	-1,372	956	2,409	4,364	-9.98%
YoY %	3.62%	267.54%	2.55%	-243.51%	-60.32%	-44.80%	-	-
Horiz. %	53.19%	51.33%	-30.64%	-31.44%	21.91%	55.20%	100.00%	-
Tax	2,149	-507	2,958	490	26	-2,631	-1,785	-
YoY %	523.87%	-117.14%	503.67%	1,784.62%	100.99%	-47.39%	-	-
Horiz. %	-120.39%	28.40%	-165.71%	-27.45%	-1.46%	147.39%	100.00%	-
NP	4,470	1,733	1,621	-882	982	-222	2,579	9.59%
YoY %	157.93%	6.91%	283.79%	-189.82%	542.34%	-108.61%	-	-
Horiz. %	173.32%	67.20%	62.85%	-34.20%	38.08%	-8.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	4,470	1,733	1,621	-882	982	-222	2,579	9.59%
YoY %	157.93%	6.91%	283.79%	-189.82%	542.34%	-108.61%	-	-
Horiz. %	173.32%	67.20%	62.85%	-34.20%	38.08%	-8.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-92.59%	22.63%	-	-	-2.72%	109.22%	40.90%	-
YoY %	-509.15%	0.00%	-	-	-102.49%	167.04%	-	-
Horiz. %	-226.38%	55.33%	-	-	-6.65%	267.04%	100.00%	-
Total Cost	67,379	58,549	65,190	71,378	60,093	63,073	59,653	2.04%
YoY %	15.08%	-10.19%	-8.67%	18.78%	-4.72%	5.73%	-	-
Horiz. %	112.95%	98.15%	109.28%	119.66%	100.74%	105.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	73,816	69,519	55,834	56,645	63,406	58,200	62,375	2.84%
YoY %	6.18%	24.51%	-1.43%	-10.66%	8.95%	-6.69%	-	-
Horiz. %	118.34%	111.45%	89.51%	90.81%	101.65%	93.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Dividend
Div	1,200	749	-	2,399	2,569	2,399	2,399	-10.89%
YoY %	60.21%	0.00%	-	-6.62%	7.09%	0.00%	-	-
Horiz. %	50.02%	31.22%	-	100.00%	107.09%	100.00%	100.00%	-
Div Payout %	26.85%	43.23%	-	0.00%	261.70%	0.00%	93.02%	-
YoY %	-37.89%	0.00%	-	0.00%	0.00%	0.00%	-	-
Horiz. %	28.86%	46.47%	-	0.00%	281.34%	0.00%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Equity
Net Worth	73,816	69,519	55,834	56,645	63,406	58,200	62,375	2.84%
YoY %	6.18%	24.51%	-1.43%	-10.66%	8.95%	-6.69%	-	-
Horiz. %	118.34%	111.45%	89.51%	90.81%	101.65%	93.31%	100.00%	-
NOSH	60,013	59,930	60,037	59,999	64,248	59,999	59,976	0.01%
YoY %	0.14%	-0.18%	0.06%	-6.61%	7.08%	0.04%	-	-
Horiz. %	100.06%	99.92%	100.10%	100.04%	107.12%	100.04%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Ratio Analysis
NP Margin	6.22%	2.87%	2.43%	-1.25%	1.61%	-0.35%	4.14%	-
YoY %	116.72%	18.11%	294.40%	-177.64%	560.00%	-108.45%	-	-
Horiz. %	150.24%	69.32%	58.70%	-30.19%	38.89%	-8.45%	100.00%	-
ROE	6.06%	2.49%	2.90%	-1.56%	1.55%	-0.38%	4.13%	-
YoY %	143.37%	-14.14%	285.90%	-200.65%	507.89%	-109.20%	-	-
Horiz. %	146.73%	60.29%	70.22%	-37.77%	37.53%	-9.20%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Per Share
RPS	119.72	100.59	111.28	117.49	95.06	104.75	103.76	2.41%
YoY %	19.02%	-9.61%	-5.29%	23.60%	-9.25%	0.95%	-	-
Horiz. %	115.38%	96.94%	107.25%	113.23%	91.62%	100.95%	100.00%	-
EPS	7.45	2.89	2.70	-1.47	1.53	-0.37	4.30	9.58%
YoY %	157.79%	7.04%	283.67%	-196.08%	513.51%	-108.60%	-	-
Horiz. %	173.26%	67.21%	62.79%	-34.19%	35.58%	-8.60%	100.00%	-
DPS	2.00	1.25	0.00	4.00	4.00	4.00	4.00	-10.90%
YoY %	60.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	50.00%	31.25%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.23	1.16	0.93	0.9441	0.9869	0.97	1.04	2.83%
YoY %	6.03%	24.73%	-1.49%	-4.34%	1.74%	-6.73%	-	-
Horiz. %	118.27%	111.54%	89.42%	90.78%	94.89%	93.27%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Adjusted Per Share Value based on latest NOSH - 60,103
RPS	52.34	43.91	48.67	51.35	44.49	45.78	45.33	2.42%
YoY %	19.20%	-9.78%	-5.22%	15.42%	-2.82%	0.99%	-	-
Horiz. %	115.46%	96.87%	107.37%	113.28%	98.15%	100.99%	100.00%	-
EPS	3.26	1.26	1.18	-0.64	0.72	-0.16	1.88	9.60%
YoY %	158.73%	6.78%	284.38%	-188.89%	550.00%	-108.51%	-	-
Horiz. %	173.40%	67.02%	62.77%	-34.04%	38.30%	-8.51%	100.00%	-
DPS	0.87	0.55	0.00	1.75	1.87	1.75	1.75	-10.99%
YoY %	58.18%	0.00%	0.00%	-6.42%	6.86%	0.00%	-	-
Horiz. %	49.71%	31.43%	0.00%	100.00%	106.86%	100.00%	100.00%	-
NAPS	0.5377	0.5064	0.4067	0.4126	0.4619	0.424	0.4544	2.84%
YoY %	6.18%	24.51%	-1.43%	-10.67%	8.94%	-6.69%	-	-
Horiz. %	118.33%	111.44%	89.50%	90.80%	101.65%	93.31%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	-
Price	0.56	0.46	0.65	0.89	0.99	1.14	1.02	-
P/RPS	0.47	0.46	0.58	0.76	1.04	1.09	0.98	-11.52%
YoY %	2.17%	-20.69%	-23.68%	-26.92%	-4.59%	11.22%	-	-
Horiz. %	47.96%	46.94%	59.18%	77.55%	106.12%	111.22%	100.00%	-
P/EPS	7.52	15.91	24.07	-60.54	64.77	-308.11	23.72	-17.41%
YoY %	-52.73%	-33.90%	139.76%	-193.47%	121.02%	-1,398.95%	-	-
Horiz. %	31.70%	67.07%	101.48%	-255.23%	273.06%	-1,298.95%	100.00%	-
EY	13.30	6.29	4.15	-1.65	1.54	-0.32	4.22	21.07%
YoY %	111.45%	51.57%	351.52%	-207.14%	581.25%	-107.58%	-	-
Horiz. %	315.17%	149.05%	98.34%	-39.10%	36.49%	-7.58%	100.00%	-
DY	3.57	2.72	0.00	4.49	4.04	3.51	3.92	-1.54%
YoY %	31.25%	0.00%	0.00%	11.14%	15.10%	-10.46%	-	-
Horiz. %	91.07%	69.39%	0.00%	114.54%	103.06%	89.54%	100.00%	-
P/NAPS	0.46	0.40	0.70	0.94	1.00	1.18	0.98	-11.83%
YoY %	15.00%	-42.86%	-25.53%	-6.00%	-15.25%	20.41%	-	-
Horiz. %	46.94%	40.82%	71.43%	95.92%	102.04%	120.41%	100.00%	-

	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	28/08/09	29/08/08	06/09/07	29/08/06	30/08/05	27/08/04	-
Price	0.56	0.62	0.70	0.90	0.99	1.06	0.91	-
P/RPS	0.47	0.62	0.63	0.77	1.04	1.01	0.88	-9.92%
YoY %	-24.19%	-1.59%	-18.18%	-25.96%	2.97%	14.77%	-	-
Horiz. %	53.41%	70.45%	71.59%	87.50%	118.18%	114.77%	100.00%	-
P/EPS	7.52	21.44	25.93	-61.22	64.77	-286.49	21.16	-15.83%
YoY %	-64.93%	-17.32%	142.36%	-194.52%	122.61%	-1,453.92%	-	-
Horiz. %	35.54%	101.32%	122.54%	-289.32%	306.10%	-1,353.92%	100.00%	-
EY	13.30	4.66	3.86	-1.63	1.54	-0.35	4.73	18.79%
YoY %	185.41%	20.73%	336.81%	-205.84%	540.00%	-107.40%	-	-
Horiz. %	281.18%	98.52%	81.61%	-34.46%	32.56%	-7.40%	100.00%	-
DY	3.57	2.02	0.00	4.44	4.04	3.77	4.40	-3.42%
YoY %	76.73%	0.00%	0.00%	9.90%	7.16%	-14.32%	-	-
Horiz. %	81.14%	45.91%	0.00%	100.91%	91.82%	85.68%	100.00%	-
P/NAPS	0.46	0.53	0.75	0.95	1.00	1.09	0.88	-10.24%
YoY %	-13.21%	-29.33%	-21.05%	-5.00%	-8.26%	23.86%	-	-
Horiz. %	52.27%	60.23%	85.23%	107.95%	113.64%	123.86%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos