[KHEESAN] YoY Quarter Result on 31-Dec-2009 [#2]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2.44%
YoY- -7.63%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 25,443 23,097 19,550 19,017 14,453 15,183 16,650 7.31%
PBT 998 1,181 336 619 549 397 -315 -
Tax -38 -11 -14 -74 41 2,019 0 -
NP 960 1,170 322 545 590 2,416 -315 -
-
NP to SH 960 1,170 322 545 590 2,416 -315 -
-
Tax Rate 3.81% 0.93% 4.17% 11.95% -7.47% -508.56% - -
Total Cost 24,483 21,927 19,228 18,472 13,863 12,767 16,965 6.29%
-
Net Worth 89,999 78,599 74,537 70,670 57,193 55,753 55,273 8.45%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 89,999 78,599 74,537 70,670 57,193 55,753 55,273 8.45%
NOSH 59,999 59,999 59,629 59,890 60,204 59,950 59,433 0.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.77% 5.07% 1.65% 2.87% 4.08% 15.91% -1.89% -
ROE 1.07% 1.49% 0.43% 0.77% 1.03% 4.33% -0.57% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 42.41 38.50 32.79 31.75 24.01 25.33 28.01 7.15%
EPS 1.60 1.95 0.54 0.91 0.98 4.03 -0.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.31 1.25 1.18 0.95 0.93 0.93 8.28%
Adjusted Per Share Value based on latest NOSH - 59,890
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.53 16.82 14.24 13.85 10.53 11.06 12.13 7.31%
EPS 0.70 0.85 0.23 0.40 0.43 1.76 -0.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6556 0.5726 0.543 0.5148 0.4166 0.4061 0.4026 8.45%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.39 0.43 0.57 0.56 0.55 0.88 0.95 -
P/RPS 0.92 1.12 1.74 1.76 2.29 3.47 3.39 -19.52%
P/EPS 24.38 22.05 105.56 61.54 56.12 21.84 -179.25 -
EY 4.10 4.53 0.95 1.63 1.78 4.58 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.46 0.47 0.58 0.95 1.02 -20.35%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 28/02/13 29/02/12 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.36 0.42 0.51 0.55 0.60 0.72 0.99 -
P/RPS 0.85 1.09 1.56 1.73 2.50 2.84 3.53 -21.10%
P/EPS 22.50 21.54 94.44 60.44 61.22 17.87 -186.79 -
EY 4.44 4.64 1.06 1.65 1.63 5.60 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.32 0.41 0.47 0.63 0.77 1.06 -21.91%

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