[KHSB] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 387.42%
YoY- 126.22%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 152,508 173,564 70,308 136,083 110,481 0 23,636 245.41%
PBT 5,594 -8,764 -42,892 15,073 3,822 0 -9,460 -
Tax -1,194 3,040 412 -3,375 -1,422 0 -52 703.25%
NP 4,400 -5,724 -42,480 11,698 2,400 0 -9,512 -
-
NP to SH 4,400 -5,724 -42,480 11,698 2,400 0 -9,512 -
-
Tax Rate 21.34% - - 22.39% 37.21% - - -
Total Cost 148,108 179,288 112,788 124,385 108,081 0 33,148 170.53%
-
Net Worth 652,199 643,950 634,500 321,694 665,999 0 115,296 216.47%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 652,199 643,950 634,500 321,694 665,999 0 115,296 216.47%
NOSH 449,793 447,187 450,000 224,961 449,999 120,101 120,101 140.58%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.89% -3.30% -60.42% 8.60% 2.17% 0.00% -40.24% -
ROE 0.67% -0.89% -6.70% 3.64% 0.36% 0.00% -8.25% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.91 38.81 15.62 60.49 24.55 0.00 19.68 43.58%
EPS 0.97 -1.28 -9.44 5.20 0.53 0.00 -7.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 1.44 1.41 1.43 1.48 0.00 0.96 31.54%
Adjusted Per Share Value based on latest NOSH - 224,954
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 33.80 38.47 15.58 30.16 24.49 0.00 5.24 245.34%
EPS 0.98 -1.27 -9.42 2.59 0.53 0.00 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4456 1.4273 1.4063 0.713 1.4762 0.00 0.2555 216.51%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.37 0.62 0.77 0.74 0.73 0.65 0.34 -
P/RPS 1.09 1.60 4.93 1.22 2.97 0.00 0.00 -
P/EPS 37.82 -48.44 -8.16 14.23 136.88 0.00 0.00 -
EY 2.64 -2.06 -12.26 7.03 0.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.43 0.55 0.52 0.49 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 25/05/04 25/02/04 21/11/03 - 28/05/03 -
Price 0.41 0.47 0.68 0.73 0.70 0.00 0.34 -
P/RPS 1.21 1.21 4.35 1.21 2.85 0.00 0.00 -
P/EPS 41.91 -36.72 -7.20 14.04 131.25 0.00 0.00 -
EY 2.39 -2.72 -13.88 7.12 0.76 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.48 0.51 0.47 0.00 0.00 -

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