[KHEESAN] QoQ TTM Result on 30-Sep-2002 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -14.79%
YoY- -152.14%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 50,462 48,112 47,226 47,084 48,015 49,285 48,900 2.12%
PBT -442 -2,007 -1,728 -1,799 -1,364 4,180 3,203 -
Tax 51 -241 -499 -622 -745 -653 1,193 -87.84%
NP -391 -2,248 -2,227 -2,421 -2,109 3,527 4,396 -
-
NP to SH -413 -2,270 -2,249 -2,421 -2,109 3,527 2,730 -
-
Tax Rate - - - - - 15.62% -37.25% -
Total Cost 50,853 50,360 49,453 49,505 50,124 45,758 44,504 9.32%
-
Net Worth 61,675 61,939 62,239 63,529 59,692 64,725 65,886 -4.31%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,395 2,387 2,387 2,387 2,387 - - -
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 61,675 61,939 62,239 63,529 59,692 64,725 65,886 -4.31%
NOSH 59,878 60,135 59,846 58,823 59,692 59,931 39,931 31.10%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -0.77% -4.67% -4.72% -5.14% -4.39% 7.16% 8.99% -
ROE -0.67% -3.66% -3.61% -3.81% -3.53% 5.45% 4.14% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 84.27 80.01 78.91 80.04 80.44 82.24 122.46 -22.10%
EPS -0.69 -3.77 -3.76 -4.12 -3.53 5.89 6.84 -
DPS 4.00 3.97 4.00 4.06 4.00 0.00 0.00 -
NAPS 1.03 1.03 1.04 1.08 1.00 1.08 1.65 -27.02%
Adjusted Per Share Value based on latest NOSH - 58,823
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 36.94 35.22 34.57 34.46 35.15 36.08 35.79 2.13%
EPS -0.30 -1.66 -1.65 -1.77 -1.54 2.58 2.00 -
DPS 1.75 1.75 1.75 1.75 1.75 0.00 0.00 -
NAPS 0.4514 0.4534 0.4556 0.465 0.4369 0.4738 0.4823 -4.32%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.45 1.40 0.98 0.95 1.11 1.58 1.80 -
P/RPS 1.72 1.75 1.24 1.19 1.38 1.92 1.47 11.07%
P/EPS -210.23 -37.09 -26.08 -23.08 -31.42 26.85 26.33 -
EY -0.48 -2.70 -3.83 -4.33 -3.18 3.72 3.80 -
DY 2.76 2.84 4.08 4.27 3.60 0.00 0.00 -
P/NAPS 1.41 1.36 0.94 0.88 1.11 1.46 1.09 18.77%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 23/05/03 21/02/03 29/11/02 26/09/02 27/06/02 27/02/02 -
Price 1.45 1.24 1.43 0.94 0.95 1.15 1.30 -
P/RPS 1.72 1.55 1.81 1.17 1.18 1.40 1.06 38.20%
P/EPS -210.23 -32.85 -38.05 -22.84 -26.89 19.54 19.02 -
EY -0.48 -3.04 -2.63 -4.38 -3.72 5.12 5.26 -
DY 2.76 3.20 2.80 4.32 4.21 0.00 0.00 -
P/NAPS 1.41 1.20 1.38 0.87 0.95 1.06 0.79 47.29%

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