[KHSB] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 176.87%
YoY- 83.33%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 131,772 117,964 146,487 152,508 173,564 70,308 136,083 -2.12%
PBT 6,248 1,512 -83,150 5,594 -8,764 -42,892 15,073 -44.43%
Tax 708 852 4,344 -1,194 3,040 412 -3,375 -
NP 6,956 2,364 -78,806 4,400 -5,724 -42,480 11,698 -29.30%
-
NP to SH 2,396 2,364 -78,806 4,400 -5,724 -42,480 11,698 -65.28%
-
Tax Rate -11.33% -56.35% - 21.34% - - 22.39% -
Total Cost 124,816 115,600 225,293 148,108 179,288 112,788 124,385 0.23%
-
Net Worth 474,592 486,438 702,054 652,199 643,950 634,500 321,694 29.62%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 474,592 486,438 702,054 652,199 643,950 634,500 321,694 29.62%
NOSH 460,769 454,615 450,034 449,793 447,187 450,000 224,961 61.35%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.28% 2.00% -53.80% 2.89% -3.30% -60.42% 8.60% -
ROE 0.50% 0.49% -11.23% 0.67% -0.89% -6.70% 3.64% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 28.60 25.95 32.55 33.91 38.81 15.62 60.49 -39.33%
EPS 0.52 0.52 -17.51 0.97 -1.28 -9.44 5.20 -78.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.07 1.56 1.45 1.44 1.41 1.43 -19.66%
Adjusted Per Share Value based on latest NOSH - 451,851
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 29.21 26.15 32.47 33.80 38.47 15.58 30.16 -2.11%
EPS 0.53 0.52 -17.47 0.98 -1.27 -9.42 2.59 -65.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0519 1.0782 1.5561 1.4456 1.4273 1.4063 0.713 29.62%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.19 0.25 0.51 0.37 0.62 0.77 0.74 -
P/RPS 0.66 0.96 1.57 1.09 1.60 4.93 1.22 -33.63%
P/EPS 36.54 48.08 -2.91 37.82 -48.44 -8.16 14.23 87.62%
EY 2.74 2.08 -34.34 2.64 -2.06 -12.26 7.03 -46.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.33 0.26 0.43 0.55 0.52 -50.73%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 30/05/05 21/02/05 29/11/04 27/08/04 25/05/04 25/02/04 -
Price 0.19 0.21 0.34 0.41 0.47 0.68 0.73 -
P/RPS 0.66 0.81 1.04 1.21 1.21 4.35 1.21 -33.26%
P/EPS 36.54 40.38 -1.94 41.91 -36.72 -7.20 14.04 89.31%
EY 2.74 2.48 -51.50 2.39 -2.72 -13.88 7.12 -47.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.22 0.28 0.33 0.48 0.51 -50.08%

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