[KHEESAN] QoQ 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- -77.88%
YoY- 133.77%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
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 17,614 11,633 14,453 16,582 19,916 17,731 15,183 10.41%
PBT 911 435 549 345 669 -1,394 397 74.06%
Tax -282 -228 41 -38 719 120 2,019 -
NP 629 207 590 307 1,388 -1,274 2,416 -59.26%
-
NP to SH 629 207 590 307 1,388 -1,274 2,416 -59.26%
-
Tax Rate 30.95% 52.41% -7.47% 11.01% -107.47% - -508.56% -
Total Cost 16,985 11,426 13,863 16,275 18,528 19,005 12,767 20.98%
-
Net Worth 69,376 68,014 57,193 56,584 55,880 54,685 55,753 15.70%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 747 - - - - - - -
Div Payout % 118.85% - - - - - - -
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 69,376 68,014 57,193 56,584 55,880 54,685 55,753 15.70%
NOSH 59,807 59,142 60,204 60,196 60,086 60,094 59,950 -0.15%
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 3.57% 1.78% 4.08% 1.85% 6.97% -7.19% 15.91% -
ROE 0.91% 0.30% 1.03% 0.54% 2.48% -2.33% 4.33% -
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 29.45 19.67 24.01 27.55 33.15 29.51 25.33 10.57%
EPS 1.05 0.35 0.98 0.51 2.31 -2.12 4.03 -59.24%
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 12.89 8.52 10.58 12.14 14.58 12.98 11.11 10.42%
EPS 0.46 0.15 0.43 0.22 1.02 -0.93 1.77 -59.30%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5078 0.4978 0.4186 0.4142 0.409 0.4003 0.4081 15.70%
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 1.56 3.97 2.29 1.74 1.96 2.81 3.47 -41.34%
P/EPS 43.74 222.86 56.12 94.12 28.14 -39.15 21.84 58.95%
EY 2.29 0.45 1.78 1.06 3.55 -2.55 4.58 -37.03%
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 2.11 2.95 2.50 2.47 2.11 2.34 2.84 -17.98%
P/EPS 58.95 165.71 61.22 133.33 30.30 -32.55 17.87 121.76%
EY 1.70 0.60 1.63 0.75 3.30 -3.07 5.60 -54.86%
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