[KHSB] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -118.96%
YoY- -134.36%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 309,610 185,340 125,123 46,169 38,744 37,856 93,364 122.86%
PBT 15,452 10,032 19,057 -5,574 14,196 -61,104 -36,498 -
Tax -6,918 -1,840 8,053 -578 -10,846 7,544 1,044 -
NP 8,534 8,192 27,110 -6,153 3,350 -53,560 -35,454 -
-
NP to SH 3,084 5,820 21,448 -14,736 -6,730 -51,240 -38,481 -
-
Tax Rate 44.77% 18.34% -42.26% - 76.40% - - -
Total Cost 301,076 177,148 98,013 52,322 35,394 91,416 128,818 76.39%
-
Net Worth 429,220 430,907 433,539 400,837 407,972 399,267 412,264 2.73%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 429,220 430,907 433,539 400,837 407,972 399,267 412,264 2.73%
NOSH 453,529 454,687 449,543 449,268 448,666 449,473 450,070 0.51%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 2.76% 4.42% 21.67% -13.33% 8.65% -141.48% -37.97% -
ROE 0.72% 1.35% 4.95% -3.68% -1.65% -12.83% -9.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.27 40.76 27.83 10.28 8.64 8.42 20.74 121.76%
EPS 0.68 1.28 4.77 -3.28 -1.50 -11.40 -8.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9464 0.9477 0.9644 0.8922 0.9093 0.8883 0.916 2.20%
Adjusted Per Share Value based on latest NOSH - 449,532
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 68.62 41.08 27.73 10.23 8.59 8.39 20.69 122.88%
EPS 0.68 1.29 4.75 -3.27 -1.49 -11.36 -8.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9513 0.9551 0.9609 0.8884 0.9042 0.885 0.9138 2.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.38 0.45 0.44 0.49 0.58 0.34 0.32 -
P/RPS 0.56 1.10 1.58 4.77 6.72 4.04 1.54 -49.14%
P/EPS 55.88 35.16 9.22 -14.94 -38.67 -2.98 -3.74 -
EY 1.79 2.84 10.84 -6.69 -2.59 -33.53 -26.72 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.47 0.46 0.55 0.64 0.38 0.35 9.33%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 26/05/10 25/02/10 25/11/09 27/08/09 29/05/09 27/02/09 -
Price 0.38 0.36 0.44 0.46 0.53 0.52 0.34 -
P/RPS 0.56 0.88 1.58 4.48 6.14 6.17 1.64 -51.24%
P/EPS 55.88 28.13 9.22 -14.02 -35.33 -4.56 -3.98 -
EY 1.79 3.56 10.84 -7.13 -2.83 -21.92 -25.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.46 0.52 0.58 0.59 0.37 5.34%

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