[KHEESAN] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 46.09%
YoY- -40.48%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 62,940 60,282 56,890 62,070 66,328 66,811 62,526 0.44%
PBT 2,532 2,240 1,772 1,788 1,380 -1,337 -2,674 -
Tax -404 -507 -300 6 -152 2,958 2,985 -
NP 2,128 1,733 1,472 1,794 1,228 1,621 310 260.77%
-
NP to SH 2,128 1,733 1,472 1,794 1,228 1,621 310 260.77%
-
Tax Rate 15.96% 22.63% 16.93% -0.34% 11.01% - - -
Total Cost 60,812 58,549 55,418 60,276 65,100 65,190 62,216 -1.50%
-
Net Worth 69,937 69,519 68,999 56,809 56,584 55,834 54,366 18.26%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 749 - - - - - -
Div Payout % - 43.23% - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 69,937 69,519 68,999 56,809 56,584 55,834 54,366 18.26%
NOSH 59,775 59,930 59,999 59,800 60,196 60,037 59,743 0.03%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.38% 2.87% 2.59% 2.89% 1.85% 2.43% 0.50% -
ROE 3.04% 2.49% 2.13% 3.16% 2.17% 2.90% 0.57% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 105.29 100.59 94.82 103.80 110.19 111.28 104.66 0.40%
EPS 3.56 2.89 2.45 3.00 2.04 2.70 0.52 260.12%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.16 1.15 0.95 0.94 0.93 0.91 18.22%
Adjusted Per Share Value based on latest NOSH - 60,204
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 46.07 44.12 41.64 45.43 48.55 48.90 45.77 0.43%
EPS 1.56 1.27 1.08 1.31 0.90 1.19 0.23 257.89%
DPS 0.00 0.55 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5119 0.5089 0.5051 0.4158 0.4142 0.4087 0.3979 18.26%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.57 0.46 0.78 0.55 0.48 0.65 0.83 -
P/RPS 0.54 0.46 0.82 0.53 0.44 0.58 0.79 -22.38%
P/EPS 16.01 15.91 31.79 18.33 23.53 24.07 159.62 -78.38%
EY 6.25 6.29 3.15 5.45 4.25 4.15 0.63 361.05%
DY 0.00 2.72 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.40 0.68 0.58 0.51 0.70 0.91 -33.78%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 -
Price 0.55 0.62 0.58 0.60 0.68 0.70 0.69 -
P/RPS 0.52 0.62 0.61 0.58 0.62 0.63 0.66 -14.68%
P/EPS 15.45 21.44 23.64 20.00 33.33 25.93 132.69 -76.12%
EY 6.47 4.66 4.23 5.00 3.00 3.86 0.75 320.07%
DY 0.00 2.02 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.53 0.50 0.63 0.72 0.75 0.76 -27.39%

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