[KHEESAN] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 29.25%
YoY- 26.09%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 38,399 18,849 71,849 51,932 34,752 15,735 60,282 -25.90%
PBT 1,173 837 2,321 1,798 1,252 633 2,240 -34.95%
Tax -24 -10 2,149 -406 -175 -101 -507 -86.84%
NP 1,149 827 4,470 1,392 1,077 532 1,733 -23.90%
-
NP to SH 1,149 827 4,470 1,392 1,077 532 1,733 -23.90%
-
Tax Rate 2.05% 1.19% -92.59% 22.58% 13.98% 15.96% 22.63% -
Total Cost 37,250 18,022 67,379 50,540 33,675 15,203 58,549 -25.96%
-
Net Worth 74,804 74,310 73,816 70,799 70,603 69,937 69,519 4.99%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - 1,200 - - - 749 -
Div Payout % - - 26.85% - - - 43.23% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 74,804 74,310 73,816 70,799 70,603 69,937 69,519 4.99%
NOSH 59,843 59,927 60,013 60,000 59,833 59,775 59,930 -0.09%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.99% 4.39% 6.22% 2.68% 3.10% 3.38% 2.87% -
ROE 1.54% 1.11% 6.06% 1.97% 1.53% 0.76% 2.49% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 64.17 31.45 119.72 86.55 58.08 26.32 100.59 -25.83%
EPS 1.92 1.38 7.45 2.32 1.80 0.89 2.89 -23.80%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.25 -
NAPS 1.25 1.24 1.23 1.18 1.18 1.17 1.16 5.09%
Adjusted Per Share Value based on latest NOSH - 59,433
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 27.97 13.73 52.34 37.83 25.31 11.46 43.91 -25.90%
EPS 0.84 0.60 3.26 1.01 0.78 0.39 1.26 -23.62%
DPS 0.00 0.00 0.87 0.00 0.00 0.00 0.55 -
NAPS 0.5449 0.5413 0.5377 0.5157 0.5143 0.5094 0.5064 4.99%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.57 0.50 0.56 0.55 0.56 0.57 0.46 -
P/RPS 0.89 1.59 0.47 0.64 0.96 2.17 0.46 55.08%
P/EPS 29.69 36.23 7.52 23.71 31.11 64.04 15.91 51.40%
EY 3.37 2.76 13.30 4.22 3.21 1.56 6.29 -33.95%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.72 -
P/NAPS 0.46 0.40 0.46 0.47 0.47 0.49 0.40 9.73%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 27/05/10 25/02/10 25/11/09 28/08/09 -
Price 0.51 0.56 0.56 0.54 0.55 0.55 0.62 -
P/RPS 0.79 1.78 0.47 0.62 0.95 2.09 0.62 17.48%
P/EPS 26.56 40.58 7.52 23.28 30.56 61.80 21.44 15.30%
EY 3.76 2.46 13.30 4.30 3.27 1.62 4.66 -13.29%
DY 0.00 0.00 3.57 0.00 0.00 0.00 2.02 -
P/NAPS 0.41 0.45 0.46 0.46 0.47 0.47 0.53 -15.69%

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