[KHSB] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 5279.8%
YoY- 352.06%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 186,452 225,976 184,329 202,296 129,396 251,430 284,357 -24.50%
PBT 43,788 41,821 39,504 43,212 3,684 12,469 11,264 147.02%
Tax -18,744 -15,210 -11,212 -5,240 -184 -5,801 -2,294 305.15%
NP 25,044 26,611 28,292 37,972 3,500 6,668 8,969 98.16%
-
NP to SH 25,844 20,999 23,405 31,418 584 3,995 6,176 159.45%
-
Tax Rate 42.81% 36.37% 28.38% 12.13% 4.99% 46.52% 20.37% -
Total Cost 161,408 199,365 156,037 164,324 125,896 244,762 275,388 -29.94%
-
Net Worth 455,186 449,802 446,726 444,893 515,136 429,396 429,381 3.96%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 455,186 449,802 446,726 444,893 515,136 429,396 429,381 3.96%
NOSH 448,680 449,757 450,102 450,114 486,666 450,337 449,708 -0.15%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 13.43% 11.78% 15.35% 18.77% 2.70% 2.65% 3.15% -
ROE 5.68% 4.67% 5.24% 7.06% 0.11% 0.93% 1.44% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.56 50.24 40.95 44.94 26.59 55.83 63.23 -24.38%
EPS 5.76 4.67 5.20 6.98 0.12 0.89 1.37 160.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0145 1.0001 0.9925 0.9884 1.0585 0.9535 0.9548 4.12%
Adjusted Per Share Value based on latest NOSH - 449,797
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 41.33 50.09 40.86 44.84 28.68 55.73 63.03 -24.50%
EPS 5.73 4.65 5.19 6.96 0.13 0.89 1.37 159.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0089 0.997 0.9901 0.9861 1.1418 0.9517 0.9517 3.96%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.56 0.92 0.94 0.72 0.82 0.18 0.20 -
P/RPS 1.35 1.83 2.30 1.60 3.08 0.32 0.32 160.86%
P/EPS 9.72 19.70 18.08 10.32 683.33 20.29 14.56 -23.59%
EY 10.29 5.07 5.53 9.69 0.15 4.93 6.87 30.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.92 0.95 0.73 0.77 0.19 0.21 89.89%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 29/11/06 -
Price 0.63 0.66 0.90 1.15 0.63 0.26 0.22 -
P/RPS 1.52 1.31 2.20 2.56 2.37 0.47 0.35 165.94%
P/EPS 10.94 14.14 17.31 16.48 525.00 29.31 16.02 -22.43%
EY 9.14 7.07 5.78 6.07 0.19 3.41 6.24 28.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.66 0.91 1.16 0.60 0.27 0.23 93.57%

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