[KHEESAN] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 22.79%
YoY- 73.29%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 86,856 82,640 75,396 62,940 66,328 55,924 67,944 4.17%
PBT 4,112 3,864 3,348 2,532 1,380 -4,036 632 36.59%
Tax -148 -44 -40 -404 -152 400 8 -
NP 3,964 3,820 3,308 2,128 1,228 -3,636 640 35.47%
-
NP to SH 3,964 3,820 3,308 2,128 1,228 -3,636 640 35.47%
-
Tax Rate 3.60% 1.14% 1.19% 15.96% 11.01% - -1.27% -
Total Cost 82,892 78,820 72,088 60,812 65,100 59,560 67,304 3.52%
-
Net Worth 89,490 77,481 74,310 69,937 56,584 55,616 5,719,703 -49.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 89,490 77,481 74,310 69,937 56,584 55,616 5,719,703 -49.95%
NOSH 60,060 60,062 59,927 59,775 60,196 59,802 59,259 0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.56% 4.62% 4.39% 3.38% 1.85% -6.50% 0.94% -
ROE 4.43% 4.93% 4.45% 3.04% 2.17% -6.54% 0.01% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 144.61 137.59 125.81 105.29 110.19 93.51 114.66 3.93%
EPS 6.60 6.36 5.52 3.56 2.04 -6.08 1.08 35.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.49 1.29 1.24 1.17 0.94 0.93 96.52 -50.06%
Adjusted Per Share Value based on latest NOSH - 59,775
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 63.27 60.20 54.92 45.85 48.32 40.74 49.49 4.17%
EPS 2.89 2.78 2.41 1.55 0.89 -2.65 0.47 35.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6519 0.5644 0.5413 0.5094 0.4122 0.4051 41.6645 -49.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.51 0.50 0.57 0.48 0.97 1.00 -
P/RPS 0.28 0.37 0.40 0.54 0.44 1.04 0.87 -17.20%
P/EPS 6.21 8.02 9.06 16.01 23.53 -15.95 92.59 -36.23%
EY 16.10 12.47 11.04 6.25 4.25 -6.27 1.08 56.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.40 0.40 0.49 0.51 1.04 0.01 74.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 26/11/07 30/11/06 -
Price 0.38 0.43 0.56 0.55 0.68 0.88 1.00 -
P/RPS 0.26 0.31 0.45 0.52 0.62 0.94 0.87 -18.21%
P/EPS 5.76 6.76 10.14 15.45 33.33 -14.47 92.59 -37.02%
EY 17.37 14.79 9.86 6.47 3.00 -6.91 1.08 58.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.45 0.47 0.72 0.95 0.01 72.03%

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