[KHEESAN] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 146.49%
YoY- 812.0%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 63,999 59,435 60,282 62,584 68,682 69,412 66,811 -2.81%
PBT 2,598 2,528 2,240 1,998 169 17 -1,337 -
Tax -685 -570 -507 494 842 2,820 2,958 -
NP 1,913 1,958 1,733 2,492 1,011 2,837 1,621 11.64%
-
NP to SH 1,913 1,958 1,733 2,492 1,011 2,837 1,621 11.64%
-
Tax Rate 26.37% 22.55% 22.63% -24.72% -498.22% -16,588.24% - -
Total Cost 62,086 57,477 58,549 60,092 67,671 66,575 65,190 -3.19%
-
Net Worth 70,670 69,937 69,376 68,014 57,193 56,584 55,880 16.89%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 747 747 747 - - - - -
Div Payout % 39.08% 38.18% 43.14% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 70,670 69,937 69,376 68,014 57,193 56,584 55,880 16.89%
NOSH 59,890 59,775 59,807 59,142 60,204 60,196 60,086 -0.21%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.99% 3.29% 2.87% 3.98% 1.47% 4.09% 2.43% -
ROE 2.71% 2.80% 2.50% 3.66% 1.77% 5.01% 2.90% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 106.86 99.43 100.79 105.82 114.08 115.31 111.19 -2.60%
EPS 3.19 3.28 2.90 4.21 1.68 4.71 2.70 11.72%
DPS 1.25 1.25 1.25 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.16 1.15 0.95 0.94 0.93 17.15%
Adjusted Per Share Value based on latest NOSH - 59,142
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 46.85 43.50 44.12 45.81 50.27 50.81 48.90 -2.80%
EPS 1.40 1.43 1.27 1.82 0.74 2.08 1.19 11.41%
DPS 0.55 0.55 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.5173 0.5119 0.5078 0.4978 0.4186 0.4142 0.409 16.90%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.56 0.57 0.46 0.78 0.55 0.48 0.65 -
P/RPS 0.52 0.57 0.46 0.74 0.48 0.42 0.58 -7.00%
P/EPS 17.53 17.40 15.88 18.51 32.75 10.18 24.09 -19.05%
EY 5.70 5.75 6.30 5.40 3.05 9.82 4.15 23.49%
DY 2.23 2.19 2.72 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.40 0.68 0.58 0.51 0.70 -23.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 25/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.55 0.55 0.62 0.58 0.60 0.68 0.70 -
P/RPS 0.51 0.55 0.62 0.55 0.53 0.59 0.63 -13.10%
P/EPS 17.22 16.79 21.40 13.77 35.73 14.43 25.95 -23.86%
EY 5.81 5.96 4.67 7.26 2.80 6.93 3.85 31.46%
DY 2.27 2.27 2.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.53 0.50 0.63 0.72 0.75 -26.70%

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