[KHEESAN] YoY TTM Result on 30-Sep-2009 [#1]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 12.98%
YoY- -30.98%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 89,591 83,954 74,963 59,435 69,412 67,491 62,701 6.12%
PBT 3,318 3,800 2,525 2,528 17 -2,539 -349 -
Tax 696 -17 2,240 -570 2,820 588 354 11.91%
NP 4,014 3,783 4,765 1,958 2,837 -1,951 5 204.55%
-
NP to SH 4,014 3,783 4,765 1,958 2,837 -1,951 -8 -
-
Tax Rate -20.98% 0.45% -88.71% 22.55% -16,588.24% - - -
Total Cost 85,577 80,171 70,198 57,477 66,575 69,442 62,696 5.31%
-
Net Worth 89,490 77,481 74,310 69,937 56,584 55,616 5,719,703 -49.95%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - 747 - - 545 -
Div Payout % - - - 38.18% - - 0.00% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 89,490 77,481 74,310 69,937 56,584 55,616 5,719,703 -49.95%
NOSH 60,060 60,062 59,927 59,775 60,196 59,802 59,259 0.22%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.48% 4.51% 6.36% 3.29% 4.09% -2.89% 0.01% -
ROE 4.49% 4.88% 6.41% 2.80% 5.01% -3.51% 0.00% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 149.17 139.78 125.09 99.43 115.31 112.86 105.81 5.88%
EPS 6.68 6.30 7.95 3.28 4.71 -3.26 -0.01 -
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.92 -
NAPS 1.49 1.29 1.24 1.17 0.94 0.93 96.52 -50.06%
Adjusted Per Share Value based on latest NOSH - 59,775
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 65.58 61.45 54.87 43.50 50.81 49.40 45.90 6.12%
EPS 2.94 2.77 3.49 1.43 2.08 -1.43 -0.01 -
DPS 0.00 0.00 0.00 0.55 0.00 0.00 0.40 -
NAPS 0.655 0.5671 0.5439 0.5119 0.4142 0.4071 41.8665 -49.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.41 0.51 0.50 0.57 0.48 0.97 1.00 -
P/RPS 0.27 0.36 0.40 0.57 0.42 0.86 0.95 -18.89%
P/EPS 6.13 8.10 6.29 17.40 10.18 -29.73 -7,407.41 -
EY 16.30 12.35 15.90 5.75 9.82 -3.36 -0.01 -
DY 0.00 0.00 0.00 2.19 0.00 0.00 0.92 -
P/NAPS 0.28 0.40 0.40 0.49 0.51 1.04 0.01 74.16%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 30/11/12 30/11/11 30/11/10 25/11/09 28/11/08 26/11/07 30/11/06 -
Price 0.38 0.43 0.56 0.55 0.68 0.88 1.00 -
P/RPS 0.25 0.31 0.45 0.55 0.59 0.78 0.95 -19.93%
P/EPS 5.69 6.83 7.04 16.79 14.43 -26.97 -7,407.41 -
EY 17.59 14.65 14.20 5.96 6.93 -3.71 -0.01 -
DY 0.00 0.00 0.00 2.27 0.00 0.00 0.92 -
P/NAPS 0.26 0.33 0.45 0.47 0.72 0.95 0.01 72.03%

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