[KHEESAN] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 12.98%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 71,849 69,546 63,999 59,435 60,282 62,584 68,682 3.05%
PBT 2,321 2,709 2,598 2,528 2,240 1,998 169 476.24%
Tax 2,149 -688 -685 -570 -507 494 842 87.08%
NP 4,470 2,021 1,913 1,958 1,733 2,492 1,011 170.11%
-
NP to SH 4,470 2,021 1,913 1,958 1,733 2,492 1,011 170.11%
-
Tax Rate -92.59% 25.40% 26.37% 22.55% 22.63% -24.72% -498.22% -
Total Cost 67,379 67,525 62,086 57,477 58,549 60,092 67,671 -0.28%
-
Net Worth 73,824 70,132 70,670 69,937 69,376 68,014 57,193 18.60%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 747 747 747 747 - - -
Div Payout % - 36.99% 39.08% 38.18% 43.14% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 73,824 70,132 70,670 69,937 69,376 68,014 57,193 18.60%
NOSH 60,019 59,433 59,890 59,775 59,807 59,142 60,204 -0.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 6.22% 2.91% 2.99% 3.29% 2.87% 3.98% 1.47% -
ROE 6.05% 2.88% 2.71% 2.80% 2.50% 3.66% 1.77% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 119.71 117.01 106.86 99.43 100.79 105.82 114.08 3.27%
EPS 7.45 3.40 3.19 3.28 2.90 4.21 1.68 170.65%
DPS 0.00 1.25 1.25 1.25 1.25 0.00 0.00 -
NAPS 1.23 1.18 1.18 1.17 1.16 1.15 0.95 18.84%
Adjusted Per Share Value based on latest NOSH - 59,775
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 52.34 50.66 46.62 43.29 43.91 45.59 50.03 3.06%
EPS 3.26 1.47 1.39 1.43 1.26 1.82 0.74 169.46%
DPS 0.00 0.54 0.54 0.54 0.54 0.00 0.00 -
NAPS 0.5378 0.5109 0.5148 0.5094 0.5054 0.4954 0.4166 18.61%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.56 0.55 0.56 0.57 0.46 0.78 0.55 -
P/RPS 0.47 0.47 0.52 0.57 0.46 0.74 0.48 -1.39%
P/EPS 7.52 16.17 17.53 17.40 15.88 18.51 32.75 -62.60%
EY 13.30 6.18 5.70 5.75 6.30 5.40 3.05 167.63%
DY 0.00 2.27 2.23 2.19 2.72 0.00 0.00 -
P/NAPS 0.46 0.47 0.47 0.49 0.40 0.68 0.58 -14.35%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 27/05/10 25/02/10 25/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.56 0.54 0.55 0.55 0.62 0.58 0.60 -
P/RPS 0.47 0.46 0.51 0.55 0.62 0.55 0.53 -7.71%
P/EPS 7.52 15.88 17.22 16.79 21.40 13.77 35.73 -64.71%
EY 13.30 6.30 5.81 5.96 4.67 7.26 2.80 183.37%
DY 0.00 2.31 2.27 2.27 2.02 0.00 0.00 -
P/NAPS 0.46 0.46 0.47 0.47 0.53 0.50 0.63 -18.96%

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