[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -26.18%
YoY- -27.26%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 61,440 62,851 62,650 61,108 64,288 62,232 62,041 -0.64%
PBT 5,848 2,409 3,366 4,614 6,060 4,364 4,773 14.48%
Tax -1,252 -2,631 -1,276 -1,422 -1,736 -1,785 -1,816 -21.94%
NP 4,596 -222 2,090 3,192 4,324 2,579 2,957 34.14%
-
NP to SH 4,600 -222 2,090 3,192 4,324 2,579 2,957 34.22%
-
Tax Rate 21.41% 109.22% 37.91% 30.82% 28.65% 40.90% 38.05% -
Total Cost 56,844 63,073 60,560 57,916 59,964 59,653 59,084 -2.54%
-
Net Worth 59,245 58,200 62,479 62,399 63,658 62,375 62,343 -3.33%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 2,399 - - - 2,399 - -
Div Payout % - 0.00% - - - 93.02% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 59,245 58,200 62,479 62,399 63,658 62,375 62,343 -3.33%
NOSH 59,843 59,999 60,076 59,999 60,055 59,976 59,945 -0.11%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 7.48% -0.35% 3.34% 5.22% 6.73% 4.14% 4.77% -
ROE 7.76% -0.38% 3.35% 5.12% 6.79% 4.13% 4.74% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 102.67 104.75 104.28 101.85 107.05 103.76 103.50 -0.53%
EPS 7.68 -0.37 3.48 5.32 7.20 4.30 4.93 34.34%
DPS 0.00 4.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 0.99 0.97 1.04 1.04 1.06 1.04 1.04 -3.22%
Adjusted Per Share Value based on latest NOSH - 59,883
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 44.97 46.01 45.86 44.73 47.06 45.55 45.41 -0.64%
EPS 3.37 -0.16 1.53 2.34 3.17 1.89 2.16 34.48%
DPS 0.00 1.76 0.00 0.00 0.00 1.76 0.00 -
NAPS 0.4337 0.426 0.4573 0.4567 0.466 0.4566 0.4563 -3.32%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.09 1.14 1.26 1.22 1.88 1.02 1.01 -
P/RPS 1.06 1.09 1.21 1.20 1.76 0.98 0.98 5.36%
P/EPS 14.18 -308.11 36.21 22.93 26.11 23.72 20.47 -21.69%
EY 7.05 -0.32 2.76 4.36 3.83 4.22 4.88 27.76%
DY 0.00 3.51 0.00 0.00 0.00 3.92 0.00 -
P/NAPS 1.10 1.18 1.21 1.17 1.77 0.98 0.97 8.73%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 20/05/05 25/02/05 24/11/04 27/08/04 28/05/04 -
Price 1.03 1.06 1.14 1.83 1.26 0.91 1.00 -
P/RPS 1.00 1.01 1.09 1.80 1.18 0.88 0.97 2.04%
P/EPS 13.40 -286.49 32.76 34.40 17.50 21.16 20.27 -24.09%
EY 7.46 -0.35 3.05 2.91 5.71 4.73 4.93 31.77%
DY 0.00 3.77 0.00 0.00 0.00 4.40 0.00 -
P/NAPS 1.04 1.09 1.10 1.76 1.19 0.88 0.96 5.47%

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