[KHSB] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -11.14%
YoY- 2074.65%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 202,296 129,396 251,430 284,357 317,222 237,836 211,454 -2.91%
PBT 43,212 3,684 12,469 11,264 16,516 22,816 -197,897 -
Tax -5,240 -184 -5,801 -2,294 -5,350 -12,644 11,274 -
NP 37,972 3,500 6,668 8,969 11,166 10,172 -186,623 -
-
NP to SH 31,418 584 3,995 6,176 6,950 740 -192,225 -
-
Tax Rate 12.13% 4.99% 46.52% 20.37% 32.39% 55.42% - -
Total Cost 164,324 125,896 244,762 275,388 306,056 227,664 398,077 -44.64%
-
Net Worth 444,893 515,136 429,396 429,381 429,771 490,249 425,031 3.10%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 444,893 515,136 429,396 429,381 429,771 490,249 425,031 3.10%
NOSH 450,114 486,666 450,337 449,708 451,298 462,500 449,959 0.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 18.77% 2.70% 2.65% 3.15% 3.52% 4.28% -88.26% -
ROE 7.06% 0.11% 0.93% 1.44% 1.62% 0.15% -45.23% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.94 26.59 55.83 63.23 70.29 51.42 46.99 -2.93%
EPS 6.98 0.12 0.89 1.37 1.54 0.16 -42.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9884 1.0585 0.9535 0.9548 0.9523 1.06 0.9446 3.07%
Adjusted Per Share Value based on latest NOSH - 445,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.84 28.68 55.73 63.03 70.31 52.72 46.87 -2.91%
EPS 6.96 0.13 0.89 1.37 1.54 0.16 -42.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9861 1.1418 0.9517 0.9517 0.9526 1.0866 0.9421 3.09%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.72 0.82 0.18 0.20 0.20 0.19 0.22 -
P/RPS 1.60 3.08 0.32 0.32 0.28 0.37 0.47 126.80%
P/EPS 10.32 683.33 20.29 14.56 12.99 118.75 -0.51 -
EY 9.69 0.15 4.93 6.87 7.70 0.84 -194.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.19 0.21 0.21 0.18 0.23 116.42%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 29/11/06 29/08/06 29/05/06 28/02/06 -
Price 1.15 0.63 0.26 0.22 0.21 0.22 0.20 -
P/RPS 2.56 2.37 0.47 0.35 0.30 0.43 0.43 229.55%
P/EPS 16.48 525.00 29.31 16.02 13.64 137.50 -0.47 -
EY 6.07 0.19 3.41 6.24 7.33 0.73 -213.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.60 0.27 0.23 0.22 0.21 0.21 213.46%

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