[KHSB] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 89.02%
YoY- 97.47%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 7,432 74,393 61,584 71,656 39,588 169,736 129,085 -85.06%
PBT 18,812 -6,436 -7,336 2,908 -19,740 -24,516 -22,928 -
Tax 52 2,483 -3,032 -3,546 -1,332 -5,112 -6,852 -
NP 18,864 -3,953 -10,368 -638 -21,072 -29,628 -29,780 -
-
NP to SH 10,464 -3,323 -11,086 -2,290 -20,860 -39,734 -41,417 -
-
Tax Rate -0.28% - - 121.94% - - - -
Total Cost -11,432 78,346 71,952 72,294 60,660 199,364 158,865 -
-
Net Worth 308,507 304,772 300,014 312,997 303,189 308,554 359,025 -9.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 308,507 304,772 300,014 312,997 303,189 308,554 359,025 -9.60%
NOSH 451,034 449,054 449,459 458,000 449,568 449,918 450,188 0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 253.82% -5.31% -16.84% -0.89% -53.23% -17.46% -23.07% -
ROE 3.39% -1.09% -3.70% -0.73% -6.88% -12.88% -11.54% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.65 16.57 13.70 15.65 8.81 37.73 28.67 -85.06%
EPS 2.32 -0.74 -2.47 -0.50 -4.64 -8.83 -9.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.684 0.6787 0.6675 0.6834 0.6744 0.6858 0.7975 -9.72%
Adjusted Per Share Value based on latest NOSH - 452,222
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 1.65 16.49 13.65 15.88 8.77 37.62 28.61 -85.04%
EPS 2.32 -0.74 -2.46 -0.51 -4.62 -8.81 -9.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.6755 0.665 0.6937 0.672 0.6839 0.7958 -9.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.35 0.38 0.43 0.52 0.29 0.23 -
P/RPS 37.93 2.11 2.77 2.75 5.91 0.77 0.80 1206.90%
P/EPS 26.94 -47.30 -15.41 -86.00 -11.21 -3.28 -2.50 -
EY 3.71 -2.11 -6.49 -1.16 -8.92 -30.45 -40.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.52 0.57 0.63 0.77 0.42 0.29 114.18%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 25/11/11 -
Price 0.725 0.66 0.38 0.44 0.47 0.56 0.25 -
P/RPS 44.00 3.98 2.77 2.81 5.34 1.48 0.87 1264.32%
P/EPS 31.25 -89.19 -15.41 -88.00 -10.13 -6.34 -2.72 -
EY 3.20 -1.12 -6.49 -1.14 -9.87 -15.77 -36.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 0.57 0.64 0.70 0.82 0.31 126.79%

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