[KHEESAN] YoY Annualized Quarter 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- 1.22%
YoY- 20.07%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 94,314 87,514 76,798 69,504 62,070 58,328 67,272 5.78%
PBT 4,052 4,294 2,346 2,504 1,788 -1,224 -314 -
Tax -150 -44 -48 -350 6 4,238 4 -
NP 3,902 4,250 2,298 2,154 1,794 3,014 -310 -
-
NP to SH 3,902 4,250 2,298 2,154 1,794 3,014 -310 -
-
Tax Rate 3.70% 1.02% 2.05% 13.98% -0.34% - - -
Total Cost 90,412 83,264 74,500 67,350 60,276 55,314 67,582 4.96%
-
Net Worth 90,046 78,637 74,804 70,603 56,809 55,837 55,442 8.41%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 90,046 78,637 74,804 70,603 56,809 55,837 55,442 8.41%
NOSH 60,030 60,028 59,843 59,833 59,800 60,039 59,615 0.11%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 4.14% 4.86% 2.99% 3.10% 2.89% 5.17% -0.46% -
ROE 4.33% 5.40% 3.07% 3.05% 3.16% 5.40% -0.56% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 157.11 145.79 128.33 116.16 103.80 97.15 112.84 5.66%
EPS 6.50 7.08 3.84 3.60 3.00 5.02 -0.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.31 1.25 1.18 0.95 0.93 0.93 8.28%
Adjusted Per Share Value based on latest NOSH - 59,890
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 68.70 63.75 55.94 50.63 45.21 42.49 49.00 5.78%
EPS 2.84 3.10 1.67 1.57 1.31 2.20 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6559 0.5728 0.5449 0.5143 0.4138 0.4067 0.4039 8.40%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.43 0.57 0.56 0.55 0.88 0.95 -
P/RPS 0.25 0.29 0.44 0.48 0.53 0.91 0.84 -18.27%
P/EPS 6.00 6.07 14.84 15.56 18.33 17.53 -182.69 -
EY 16.67 16.47 6.74 6.43 5.45 5.70 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.46 0.47 0.58 0.95 1.02 -20.35%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.36 0.42 0.51 0.55 0.60 0.72 0.99 -
P/RPS 0.23 0.29 0.40 0.47 0.58 0.74 0.88 -20.02%
P/EPS 5.54 5.93 13.28 15.28 20.00 14.34 -190.38 -
EY 18.06 16.86 7.53 6.55 5.00 6.97 -0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.41 0.47 0.63 0.77 1.06 -21.91%

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