[KHEESAN] QoQ TTM 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- 75.02%
YoY- 245.41%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 60,282 62,584 68,682 69,412 66,811 65,927 66,024 -5.89%
PBT 2,240 1,998 169 17 -1,337 -3,095 -1,827 -
Tax -507 494 842 2,820 2,958 2,745 2,607 -
NP 1,733 2,492 1,011 2,837 1,621 -350 780 70.35%
-
NP to SH 1,733 2,492 1,011 2,837 1,621 -350 780 70.35%
-
Tax Rate 22.63% -24.72% -498.22% -16,588.24% - - - -
Total Cost 58,549 60,092 67,671 66,575 65,190 66,277 65,244 -6.96%
-
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 - - - - 2,404 - -
Div Payout % 43.14% - - - - 0.00% - -
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 2.87% 3.98% 1.47% 4.09% 2.43% -0.53% 1.18% -
ROE 2.50% 3.66% 1.77% 5.01% 2.90% -0.64% 1.40% -
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 100.79 105.82 114.08 115.31 111.19 109.71 110.13 -5.74%
EPS 2.90 4.21 1.68 4.71 2.70 -0.58 1.30 70.81%
DPS 1.25 0.00 0.00 0.00 0.00 4.00 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 44.12 45.81 50.27 50.81 48.90 48.26 48.33 -5.90%
EPS 1.27 1.82 0.74 2.08 1.19 -0.26 0.57 70.67%
DPS 0.55 0.00 0.00 0.00 0.00 1.76 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 0.46 0.74 0.48 0.42 0.58 0.76 0.80 -30.87%
P/EPS 15.88 18.51 32.75 10.18 24.09 -142.51 67.64 -61.97%
EY 6.30 5.40 3.05 9.82 4.15 -0.70 1.48 162.88%
DY 2.72 0.00 0.00 0.00 0.00 4.82 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 0.62 0.55 0.53 0.59 0.63 0.63 0.65 -3.10%
P/EPS 21.40 13.77 35.73 14.43 25.95 -118.47 55.34 -46.95%
EY 4.67 7.26 2.80 6.93 3.85 -0.84 1.81 88.22%
DY 2.02 0.00 0.00 0.00 0.00 5.80 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