[KHEESAN] QoQ TTM Result on 31-Dec-2002 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
21-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 7.1%
YoY- -182.38%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 55,701 50,462 48,112 47,226 47,084 48,015 49,285 8.49%
PBT 1,435 -442 -2,007 -1,728 -1,799 -1,364 4,180 -50.93%
Tax -84 51 -241 -499 -622 -745 -653 -74.48%
NP 1,351 -391 -2,248 -2,227 -2,421 -2,109 3,527 -47.22%
-
NP to SH 1,329 -413 -2,270 -2,249 -2,421 -2,109 3,527 -47.79%
-
Tax Rate 5.85% - - - - - 15.62% -
Total Cost 54,350 50,853 50,360 49,453 49,505 50,124 45,758 12.14%
-
Net Worth 63,522 61,675 61,939 62,239 63,529 59,692 64,725 -1.24%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,395 2,395 2,387 2,387 2,387 2,387 - -
Div Payout % 180.22% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 63,522 61,675 61,939 62,239 63,529 59,692 64,725 -1.24%
NOSH 59,927 59,878 60,135 59,846 58,823 59,692 59,931 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.43% -0.77% -4.67% -4.72% -5.14% -4.39% 7.16% -
ROE 2.09% -0.67% -3.66% -3.61% -3.81% -3.53% 5.45% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 92.95 84.27 80.01 78.91 80.04 80.44 82.24 8.49%
EPS 2.22 -0.69 -3.77 -3.76 -4.12 -3.53 5.89 -47.79%
DPS 4.00 4.00 3.97 4.00 4.06 4.00 0.00 -
NAPS 1.06 1.03 1.03 1.04 1.08 1.00 1.08 -1.23%
Adjusted Per Share Value based on latest NOSH - 59,846
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 40.77 36.94 35.22 34.57 34.46 35.15 36.08 8.48%
EPS 0.97 -0.30 -1.66 -1.65 -1.77 -1.54 2.58 -47.87%
DPS 1.75 1.75 1.75 1.75 1.75 1.75 0.00 -
NAPS 0.465 0.4514 0.4534 0.4556 0.465 0.4369 0.4738 -1.24%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.19 1.45 1.40 0.98 0.95 1.11 1.58 -
P/RPS 1.28 1.72 1.75 1.24 1.19 1.38 1.92 -23.66%
P/EPS 53.66 -210.23 -37.09 -26.08 -23.08 -31.42 26.85 58.59%
EY 1.86 -0.48 -2.70 -3.83 -4.33 -3.18 3.72 -36.97%
DY 3.36 2.76 2.84 4.08 4.27 3.60 0.00 -
P/NAPS 1.12 1.41 1.36 0.94 0.88 1.11 1.46 -16.18%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 23/05/03 21/02/03 29/11/02 26/09/02 27/06/02 -
Price 1.14 1.45 1.24 1.43 0.94 0.95 1.15 -
P/RPS 1.23 1.72 1.55 1.81 1.17 1.18 1.40 -8.26%
P/EPS 51.40 -210.23 -32.85 -38.05 -22.84 -26.89 19.54 90.44%
EY 1.95 -0.48 -3.04 -2.63 -4.38 -3.72 5.12 -47.42%
DY 3.51 2.76 3.20 2.80 4.32 4.21 0.00 -
P/NAPS 1.08 1.41 1.20 1.38 0.87 0.95 1.06 1.25%

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