[KHEESAN] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
27-Jun-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 29.19%
YoY- 380.14%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 47,226 47,084 48,015 49,285 48,900 51,783 53,967 -8.48%
PBT -1,728 -1,799 -1,364 4,180 3,203 5,294 5,291 -
Tax -499 -622 -745 -653 1,193 1,015 955 -
NP -2,227 -2,421 -2,109 3,527 4,396 6,309 6,246 -
-
NP to SH -2,249 -2,421 -2,109 3,527 2,730 4,643 4,580 -
-
Tax Rate - - - 15.62% -37.25% -19.17% -18.05% -
Total Cost 49,453 49,505 50,124 45,758 44,504 45,474 47,721 2.39%
-
Net Worth 62,239 63,529 59,692 64,725 65,886 40,000 65,986 -3.81%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 2,387 2,387 2,387 - - - 2,399 -0.33%
Div Payout % 0.00% 0.00% 0.00% - - - 52.39% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 62,239 63,529 59,692 64,725 65,886 40,000 65,986 -3.81%
NOSH 59,846 58,823 59,692 59,931 39,931 40,000 39,991 30.73%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -4.72% -5.14% -4.39% 7.16% 8.99% 12.18% 11.57% -
ROE -3.61% -3.81% -3.53% 5.45% 4.14% 11.61% 6.94% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 78.91 80.04 80.44 82.24 122.46 129.46 134.95 -30.00%
EPS -3.76 -4.12 -3.53 5.89 6.84 11.61 11.45 -
DPS 4.00 4.06 4.00 0.00 0.00 0.00 6.00 -23.62%
NAPS 1.04 1.08 1.00 1.08 1.65 1.00 1.65 -26.42%
Adjusted Per Share Value based on latest NOSH - 59,931
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 34.57 34.46 35.15 36.08 35.79 37.90 39.50 -8.48%
EPS -1.65 -1.77 -1.54 2.58 2.00 3.40 3.35 -
DPS 1.75 1.75 1.75 0.00 0.00 0.00 1.76 -0.37%
NAPS 0.4556 0.465 0.4369 0.4738 0.4823 0.2928 0.483 -3.80%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.98 0.95 1.11 1.58 1.80 1.28 1.23 -
P/RPS 1.24 1.19 1.38 1.92 1.47 0.99 0.91 22.84%
P/EPS -26.08 -23.08 -31.42 26.85 26.33 11.03 10.74 -
EY -3.83 -4.33 -3.18 3.72 3.80 9.07 9.31 -
DY 4.08 4.27 3.60 0.00 0.00 0.00 4.88 -11.22%
P/NAPS 0.94 0.88 1.11 1.46 1.09 1.28 0.75 16.19%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 21/02/03 29/11/02 26/09/02 27/06/02 27/02/02 29/11/01 30/08/01 -
Price 1.43 0.94 0.95 1.15 1.30 1.68 1.46 -
P/RPS 1.81 1.17 1.18 1.40 1.06 1.30 1.08 40.95%
P/EPS -38.05 -22.84 -26.89 19.54 19.02 14.47 12.75 -
EY -2.63 -4.38 -3.72 5.12 5.26 6.91 7.84 -
DY 2.80 4.32 4.21 0.00 0.00 0.00 4.11 -22.52%
P/NAPS 1.38 0.87 0.95 1.06 0.79 1.68 0.88 34.86%

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