[KHEESAN] YoY TTM 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- -30.46%
YoY- 6.91%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM 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 -1,372 955 22.65%
Tax 722 -16 2,149 -507 2,958 490 39 62.57%
NP 3,978 3,655 4,470 1,733 1,621 -882 994 25.97%
-
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% - - -4.08% -
Total Cost 84,559 78,488 67,379 58,549 65,190 71,378 60,081 5.85%
-
Net Worth 88,200 76,085 73,824 69,376 55,880 56,743 13,090 37.39%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 747 - - 545 -
Div Payout % - - - 43.14% - - 55.55% -
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 88,200 76,085 73,824 69,376 55,880 56,743 13,090 37.39%
NOSH 59,999 59,910 60,019 59,807 60,086 60,103 13,636 27.98%
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% 1.63% -
ROE 4.51% 4.80% 6.05% 2.50% 2.90% -1.55% 7.50% -
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 147.56 137.11 119.71 100.79 111.19 117.29 447.88 -16.87%
EPS 6.63 6.10 7.45 2.90 2.70 -1.47 7.20 -1.36%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 4.00 -
NAPS 1.47 1.27 1.23 1.16 0.93 0.9441 0.96 7.35%
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 0.00 0.54 0.00 0.00 0.40 -
NAPS 0.6425 0.5542 0.5378 0.5054 0.4071 0.4133 0.0954 37.38%
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 0.22 3.46%
P/EPS 6.03 8.28 7.52 15.88 24.09 -60.65 13.75 -12.82%
EY 16.58 12.08 13.30 6.30 4.15 -1.65 7.27 14.71%
DY 0.00 0.00 0.00 2.72 0.00 0.00 4.04 -
P/NAPS 0.27 0.40 0.46 0.40 0.70 0.94 1.03 -19.98%
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 0.22 4.09%
P/EPS 6.33 7.38 7.52 21.40 25.95 -61.33 13.75 -12.11%
EY 15.79 13.56 13.30 4.67 3.85 -1.63 7.27 13.78%
DY 0.00 0.00 0.00 2.02 0.00 0.00 4.04 -
P/NAPS 0.29 0.35 0.46 0.53 0.75 0.95 1.03 -19.02%

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