[KHSB] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 54.28%
YoY- -520.52%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 71,656 39,588 169,736 129,085 171,706 187,012 209,901 -51.18%
PBT 2,908 -19,740 -24,516 -22,928 -75,146 -170,416 -32,462 -
Tax -3,546 -1,332 -5,112 -6,852 -9,872 -13,748 -2,596 23.13%
NP -638 -21,072 -29,628 -29,780 -85,018 -184,164 -35,058 -93.09%
-
NP to SH -2,290 -20,860 -39,734 -41,417 -90,582 -192,200 -38,998 -84.91%
-
Tax Rate 121.94% - - - - - - -
Total Cost 72,294 60,660 199,364 158,865 256,724 371,176 244,959 -55.70%
-
Net Worth 312,997 303,189 308,554 359,025 345,084 342,018 390,355 -13.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 312,997 303,189 308,554 359,025 345,084 342,018 390,355 -13.70%
NOSH 458,000 449,568 449,918 450,188 450,208 449,906 450,185 1.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.89% -53.23% -17.46% -23.07% -49.51% -98.48% -16.70% -
ROE -0.73% -6.88% -12.88% -11.54% -26.25% -56.20% -9.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.65 8.81 37.73 28.67 38.14 41.57 46.63 -51.73%
EPS -0.50 -4.64 -8.83 -9.20 -20.12 -42.72 -8.67 -85.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6834 0.6744 0.6858 0.7975 0.7665 0.7602 0.8671 -14.68%
Adjusted Per Share Value based on latest NOSH - 450,221
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 15.88 8.77 37.62 28.61 38.06 41.45 46.52 -51.18%
EPS -0.51 -4.62 -8.81 -9.18 -20.08 -42.60 -8.64 -84.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6937 0.672 0.6839 0.7958 0.7649 0.7581 0.8652 -13.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.52 0.29 0.23 0.31 0.40 0.41 -
P/RPS 2.75 5.91 0.77 0.80 0.81 0.96 0.88 113.89%
P/EPS -86.00 -11.21 -3.28 -2.50 -1.54 -0.94 -4.73 592.66%
EY -1.16 -8.92 -30.45 -40.00 -64.90 -106.80 -21.13 -85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.42 0.29 0.40 0.53 0.47 21.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 25/11/11 25/08/11 31/05/11 23/02/11 -
Price 0.44 0.47 0.56 0.25 0.22 0.34 0.40 -
P/RPS 2.81 5.34 1.48 0.87 0.58 0.82 0.86 120.35%
P/EPS -88.00 -10.13 -6.34 -2.72 -1.09 -0.80 -4.62 614.50%
EY -1.14 -9.87 -15.77 -36.80 -91.45 -125.65 -21.66 -85.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.82 0.31 0.29 0.45 0.46 24.65%

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