[KHEESAN] QoQ TTM Result on 31-Mar-2012 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 11.12%
YoY- 8.36%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 91,937 89,591 88,537 88,876 87,501 83,954 82,143 7.76%
PBT 3,135 3,318 3,256 5,165 4,645 3,800 3,671 -9.94%
Tax 669 696 722 -19 -14 -17 -16 -
NP 3,804 4,014 3,978 5,146 4,631 3,783 3,655 2.68%
-
NP to SH 3,804 4,014 3,978 5,146 4,631 3,783 3,655 2.68%
-
Tax Rate -21.34% -20.98% -22.17% 0.37% 0.30% 0.45% 0.44% -
Total Cost 88,133 85,577 84,559 83,730 82,870 80,171 78,488 7.99%
-
Net Worth 89,999 89,490 88,200 87,515 78,599 77,481 76,085 11.79%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 89,999 89,490 88,200 87,515 78,599 77,481 76,085 11.79%
NOSH 59,999 60,060 59,999 59,942 59,999 60,062 59,910 0.09%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.14% 4.48% 4.49% 5.79% 5.29% 4.51% 4.45% -
ROE 4.23% 4.49% 4.51% 5.88% 5.89% 4.88% 4.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 153.23 149.17 147.56 148.27 145.84 139.78 137.11 7.65%
EPS 6.34 6.68 6.63 8.58 7.72 6.30 6.10 2.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.49 1.47 1.46 1.31 1.29 1.27 11.67%
Adjusted Per Share Value based on latest NOSH - 59,942
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 66.97 65.26 64.49 64.74 63.74 61.16 59.84 7.75%
EPS 2.77 2.92 2.90 3.75 3.37 2.76 2.66 2.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6556 0.6519 0.6425 0.6375 0.5726 0.5644 0.5542 11.79%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.39 0.41 0.40 0.43 0.43 0.51 0.505 -
P/RPS 0.25 0.27 0.27 0.29 0.29 0.36 0.37 -22.90%
P/EPS 6.15 6.13 6.03 5.01 5.57 8.10 8.28 -17.91%
EY 16.26 16.30 16.58 19.96 17.95 12.35 12.08 21.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.28 0.27 0.29 0.33 0.40 0.40 -24.86%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.36 0.38 0.42 0.39 0.42 0.43 0.45 -
P/RPS 0.23 0.25 0.28 0.26 0.29 0.31 0.33 -21.30%
P/EPS 5.68 5.69 6.33 4.54 5.44 6.83 7.38 -15.94%
EY 17.61 17.59 15.79 22.01 18.38 14.65 13.56 18.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.26 0.29 0.27 0.32 0.33 0.35 -22.14%

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