[KHEESAN] YoY Cumulative Quarter Result on 31-Dec-2006 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- -196.88%
YoY- -114.33%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 34,752 31,035 29,164 33,636 28,888 30,554 30,814 2.02%
PBT 1,252 894 -612 -157 1,708 2,307 3,009 -13.58%
Tax -175 3 2,119 2 -626 -711 -1,319 -28.56%
NP 1,077 897 1,507 -155 1,082 1,596 1,690 -7.22%
-
NP to SH 1,077 897 1,507 -155 1,082 1,596 2,194 -11.17%
-
Tax Rate 13.98% -0.34% - - 36.65% 30.82% 43.84% -
Total Cost 33,675 30,138 27,657 33,791 27,806 28,958 29,124 2.44%
-
Net Worth 70,603 56,809 55,837 55,442 57,440 62,399 80,135 -2.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 70,603 56,809 55,837 55,442 57,440 62,399 80,135 -2.08%
NOSH 59,833 59,800 60,039 59,615 59,834 59,999 77,801 -4.27%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 3.10% 2.89% 5.17% -0.46% 3.75% 5.22% 5.48% -
ROE 1.53% 1.58% 2.70% -0.28% 1.88% 2.56% 2.74% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 58.08 51.90 48.57 56.42 48.28 50.92 39.61 6.58%
EPS 1.80 1.50 2.51 -0.26 1.81 2.66 2.82 -7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 0.95 0.93 0.93 0.96 1.04 1.03 2.28%
Adjusted Per Share Value based on latest NOSH - 59,433
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 25.44 22.72 21.35 24.62 21.15 22.36 22.55 2.02%
EPS 0.79 0.66 1.10 -0.11 0.79 1.17 1.61 -11.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5168 0.4158 0.4087 0.4058 0.4204 0.4567 0.5866 -2.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.56 0.55 0.88 0.95 1.03 1.22 1.00 -
P/RPS 0.96 1.06 1.81 1.68 2.13 2.40 2.52 -14.84%
P/EPS 31.11 36.67 35.06 -365.38 56.96 45.86 35.46 -2.15%
EY 3.21 2.73 2.85 -0.27 1.76 2.18 2.82 2.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.58 0.95 1.02 1.07 1.17 0.97 -11.36%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 24/02/06 25/02/05 27/02/04 -
Price 0.55 0.60 0.72 0.99 1.03 1.83 1.06 -
P/RPS 0.95 1.16 1.48 1.75 2.13 3.59 2.68 -15.86%
P/EPS 30.56 40.00 28.69 -380.77 56.96 68.80 37.59 -3.38%
EY 3.27 2.50 3.49 -0.26 1.76 1.45 2.66 3.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.63 0.77 1.06 1.07 1.76 1.03 -12.24%

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