[KHEESAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- -24.24%
YoY- 133.77%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 60,282 56,890 62,070 66,328 66,811 62,526 58,328 2.22%
PBT 2,240 1,772 1,788 1,380 -1,337 -2,674 -1,224 -
Tax -507 -300 6 -152 2,958 2,985 4,238 -
NP 1,733 1,472 1,794 1,228 1,621 310 3,014 -30.87%
-
NP to SH 1,733 1,472 1,794 1,228 1,621 310 3,014 -30.87%
-
Tax Rate 22.63% 16.93% -0.34% 11.01% - - - -
Total Cost 58,549 55,418 60,276 65,100 65,190 62,216 55,314 3.86%
-
Net Worth 69,519 68,999 56,809 56,584 55,834 54,366 55,837 15.74%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 749 - - - - - - -
Div Payout % 43.23% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 69,519 68,999 56,809 56,584 55,834 54,366 55,837 15.74%
NOSH 59,930 59,999 59,800 60,196 60,037 59,743 60,039 -0.12%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.87% 2.59% 2.89% 1.85% 2.43% 0.50% 5.17% -
ROE 2.49% 2.13% 3.16% 2.17% 2.90% 0.57% 5.40% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 100.59 94.82 103.80 110.19 111.28 104.66 97.15 2.34%
EPS 2.89 2.45 3.00 2.04 2.70 0.52 5.02 -30.81%
DPS 1.25 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.15 0.95 0.94 0.93 0.91 0.93 15.88%
Adjusted Per Share Value based on latest NOSH - 60,196
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 44.12 41.64 45.43 48.55 48.90 45.77 42.69 2.22%
EPS 1.27 1.08 1.31 0.90 1.19 0.23 2.21 -30.90%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5089 0.5051 0.4158 0.4142 0.4087 0.3979 0.4087 15.75%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.46 0.78 0.55 0.48 0.65 0.83 0.88 -
P/RPS 0.46 0.82 0.53 0.44 0.58 0.79 0.91 -36.56%
P/EPS 15.91 31.79 18.33 23.53 24.07 159.62 17.53 -6.26%
EY 6.29 3.15 5.45 4.25 4.15 0.63 5.70 6.79%
DY 2.72 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.68 0.58 0.51 0.70 0.91 0.95 -43.85%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 28/02/08 -
Price 0.62 0.58 0.60 0.68 0.70 0.69 0.72 -
P/RPS 0.62 0.61 0.58 0.62 0.63 0.66 0.74 -11.13%
P/EPS 21.44 23.64 20.00 33.33 25.93 132.69 14.34 30.78%
EY 4.66 4.23 5.00 3.00 3.86 0.75 6.97 -23.55%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.63 0.72 0.75 0.76 0.77 -22.06%

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