[KHEESAN] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -28.6%
YoY- -130.48%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 69,242 56,890 62,526 68,618 59,773 62,650 62,041 1.84%
PBT 2,397 1,772 -2,674 -377 2,229 3,366 4,773 -10.84%
Tax -541 -300 2,985 -21 -921 -1,276 -1,816 -18.26%
NP 1,856 1,472 310 -398 1,308 2,090 2,957 -7.46%
-
NP to SH 1,856 1,472 310 -398 1,308 2,090 2,957 -7.46%
-
Tax Rate 22.57% 16.93% - - 41.32% 37.91% 38.05% -
Total Cost 67,386 55,418 62,216 69,017 58,465 60,560 59,084 2.21%
-
Net Worth 70,799 68,999 54,366 55,613 57,424 62,479 62,343 2.14%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 70,799 68,999 54,366 55,613 57,424 62,479 62,343 2.14%
NOSH 60,000 59,999 59,743 59,799 59,817 60,076 59,945 0.01%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.68% 2.59% 0.50% -0.58% 2.19% 3.34% 4.77% -
ROE 2.62% 2.13% 0.57% -0.72% 2.28% 3.35% 4.74% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 115.40 94.82 104.66 114.75 99.93 104.28 103.50 1.82%
EPS 3.09 2.45 0.52 -0.67 2.19 3.48 4.93 -7.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.15 0.91 0.93 0.96 1.04 1.04 2.12%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 50.44 41.44 45.55 49.98 43.54 45.64 45.19 1.84%
EPS 1.35 1.07 0.23 -0.29 0.95 1.52 2.15 -7.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5157 0.5026 0.396 0.4051 0.4183 0.4551 0.4541 2.14%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.55 0.78 0.83 0.99 1.08 1.26 1.01 -
P/RPS 0.48 0.82 0.79 0.86 1.08 1.21 0.98 -11.21%
P/EPS 17.78 31.79 159.62 -148.50 49.39 36.21 20.47 -2.31%
EY 5.62 3.15 0.63 -0.67 2.02 2.76 4.88 2.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.91 1.06 1.13 1.21 0.97 -11.37%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 29/05/09 30/05/08 30/05/07 25/05/06 20/05/05 28/05/04 -
Price 0.54 0.58 0.69 0.90 1.05 1.14 1.00 -
P/RPS 0.47 0.61 0.66 0.78 1.05 1.09 0.97 -11.37%
P/EPS 17.46 23.64 132.69 -135.00 48.02 32.76 20.27 -2.45%
EY 5.73 4.23 0.75 -0.74 2.08 3.05 4.93 2.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.50 0.76 0.97 1.09 1.10 0.96 -11.53%

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