[KHEESAN] YoY Annualized Quarter 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- 17.73%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 88,537 82,143 71,849 60,282 66,811 70,496 61,075 6.37%
PBT 3,256 3,671 2,321 2,240 -1,337 -1,372 956 22.63%
Tax 722 -16 2,149 -507 2,958 490 26 73.92%
NP 3,978 3,655 4,470 1,733 1,621 -882 982 26.23%
-
NP to SH 3,978 3,655 4,470 1,733 1,621 -882 982 26.23%
-
Tax Rate -22.17% 0.44% -92.59% 22.63% - - -2.72% -
Total Cost 84,559 78,488 67,379 58,549 65,190 71,378 60,093 5.85%
-
Net Worth 88,199 76,200 73,816 69,519 55,834 56,645 63,406 5.64%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - 1,200 749 - 2,399 2,569 -
Div Payout % - - 26.85% 43.23% - 0.00% 261.70% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 88,199 76,200 73,816 69,519 55,834 56,645 63,406 5.64%
NOSH 59,999 60,000 60,013 59,930 60,037 59,999 64,248 -1.13%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.49% 4.45% 6.22% 2.87% 2.43% -1.25% 1.61% -
ROE 4.51% 4.80% 6.06% 2.49% 2.90% -1.56% 1.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 147.56 136.91 119.72 100.59 111.28 117.49 95.06 7.59%
EPS 6.63 6.09 7.45 2.89 2.70 -1.47 1.53 27.65%
DPS 0.00 0.00 2.00 1.25 0.00 4.00 4.00 -
NAPS 1.47 1.27 1.23 1.16 0.93 0.9441 0.9869 6.85%
Adjusted Per Share Value based on latest NOSH - 59,807
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 64.49 59.84 52.34 43.91 48.67 51.35 44.49 6.37%
EPS 2.90 2.66 3.26 1.26 1.18 -0.64 0.72 26.11%
DPS 0.00 0.00 0.87 0.55 0.00 1.75 1.87 -
NAPS 0.6425 0.5551 0.5377 0.5064 0.4067 0.4126 0.4619 5.64%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.505 0.56 0.46 0.65 0.89 0.99 -
P/RPS 0.27 0.37 0.47 0.46 0.58 0.76 1.04 -20.11%
P/EPS 6.03 8.29 7.52 15.91 24.07 -60.54 64.77 -32.65%
EY 16.58 12.06 13.30 6.29 4.15 -1.65 1.54 48.54%
DY 0.00 0.00 3.57 2.72 0.00 4.49 4.04 -
P/NAPS 0.27 0.40 0.46 0.40 0.70 0.94 1.00 -19.58%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 06/09/07 29/08/06 -
Price 0.42 0.45 0.56 0.62 0.70 0.90 0.99 -
P/RPS 0.28 0.33 0.47 0.62 0.63 0.77 1.04 -19.62%
P/EPS 6.33 7.39 7.52 21.44 25.93 -61.22 64.77 -32.10%
EY 15.79 13.54 13.30 4.66 3.86 -1.63 1.54 47.34%
DY 0.00 0.00 3.57 2.02 0.00 4.44 4.04 -
P/NAPS 0.29 0.35 0.46 0.53 0.75 0.95 1.00 -18.62%

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