[KHEESAN] YoY TTM Result on 31-Mar-2004 [#3]

Stock
[KHEESAN] KHEE SAN BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 79.31%
YoY- 241.23%
Quarter Report
Latest QR
Upcoming QR
KHEESAN's Result
KHEESAN's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 67,709 60,693 62,474 60,986 48,112 49,285 54,187 3.78%
PBT -999 -408 3,309 4,508 -2,007 4,180 -677 6.69%
Tax 715 -2,366 -1,380 -1,302 -241 -653 2,156 -16.79%
NP -284 -2,774 1,929 3,206 -2,248 3,527 1,479 -
-
NP to SH -284 -1,042 1,929 3,206 -2,270 3,527 -1,259 -21.96%
-
Tax Rate - - 41.70% 28.88% - 15.62% - -
Total Cost 67,993 63,467 60,545 57,780 50,360 45,758 52,708 4.33%
-
Net Worth 55,800 57,599 58,239 62,399 61,939 64,725 62,724 -1.92%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 545 2,402 2,406 2,395 2,387 - - -
Div Payout % 0.00% 0.00% 124.76% 74.71% 0.00% - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 55,800 57,599 58,239 62,399 61,939 64,725 62,724 -1.92%
NOSH 60,000 59,999 55,999 60,000 60,135 59,931 39,952 7.00%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -0.42% -4.57% 3.09% 5.26% -4.67% 7.16% 2.73% -
ROE -0.51% -1.81% 3.31% 5.14% -3.66% 5.45% -2.01% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 112.85 101.16 111.56 101.64 80.01 82.24 135.63 -3.01%
EPS -0.47 -1.74 3.44 5.34 -3.77 5.89 -3.15 -27.16%
DPS 0.91 4.00 4.30 3.99 3.97 0.00 0.00 -
NAPS 0.93 0.96 1.04 1.04 1.03 1.08 1.57 -8.35%
Adjusted Per Share Value based on latest NOSH - 60,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 49.56 44.43 45.73 44.64 35.22 36.08 39.66 3.78%
EPS -0.21 -0.76 1.41 2.35 -1.66 2.58 -0.92 -21.81%
DPS 0.40 1.76 1.76 1.75 1.75 0.00 0.00 -
NAPS 0.4084 0.4216 0.4263 0.4567 0.4534 0.4738 0.4591 -1.93%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.99 1.08 1.26 1.01 1.40 1.58 1.25 -
P/RPS 0.88 1.07 1.13 0.99 1.75 1.92 0.92 -0.73%
P/EPS -209.15 -62.19 36.58 18.90 -37.09 26.85 -39.67 31.90%
EY -0.48 -1.61 2.73 5.29 -2.70 3.72 -2.52 -24.13%
DY 0.92 3.70 3.41 3.95 2.84 0.00 0.00 -
P/NAPS 1.06 1.13 1.21 0.97 1.36 1.46 0.80 4.79%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 25/05/06 20/05/05 28/05/04 23/05/03 27/06/02 30/05/01 -
Price 0.90 1.05 1.14 1.00 1.24 1.15 1.40 -
P/RPS 0.80 1.04 1.02 0.98 1.55 1.40 1.03 -4.12%
P/EPS -190.14 -60.46 33.09 18.71 -32.85 19.54 -44.43 27.40%
EY -0.53 -1.65 3.02 5.34 -3.04 5.12 -2.25 -21.40%
DY 1.01 3.81 3.77 3.99 3.20 0.00 0.00 -
P/NAPS 0.97 1.09 1.10 0.96 1.20 1.06 0.89 1.44%

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