[KHSB] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 100.38%
YoY- -68.7%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 251,430 284,357 317,222 237,836 211,454 147,729 131,772 53.65%
PBT 12,469 11,264 16,516 22,816 -197,897 1,390 6,248 58.31%
Tax -5,801 -2,294 -5,350 -12,644 11,274 -20 708 -
NP 6,668 8,969 11,166 10,172 -186,623 1,370 6,956 -2.77%
-
NP to SH 3,995 6,176 6,950 740 -192,225 284 2,396 40.48%
-
Tax Rate 46.52% 20.37% 32.39% 55.42% - 1.44% -11.33% -
Total Cost 244,762 275,388 306,056 227,664 398,077 146,358 124,816 56.47%
-
Net Worth 429,396 429,381 429,771 490,249 425,031 548,475 474,592 -6.43%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 429,396 429,381 429,771 490,249 425,031 548,475 474,592 -6.43%
NOSH 450,337 449,708 451,298 462,500 449,959 532,500 460,769 -1.51%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.65% 3.15% 3.52% 4.28% -88.26% 0.93% 5.28% -
ROE 0.93% 1.44% 1.62% 0.15% -45.23% 0.05% 0.50% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.83 63.23 70.29 51.42 46.99 27.74 28.60 56.00%
EPS 0.89 1.37 1.54 0.16 -42.72 0.05 0.52 42.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9535 0.9548 0.9523 1.06 0.9446 1.03 1.03 -5.00%
Adjusted Per Share Value based on latest NOSH - 462,500
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 55.73 63.03 70.31 52.72 46.87 32.74 29.21 53.64%
EPS 0.89 1.37 1.54 0.16 -42.61 0.06 0.53 41.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9517 0.9517 0.9526 1.0866 0.9421 1.2157 1.0519 -6.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.18 0.20 0.20 0.19 0.22 0.17 0.19 -
P/RPS 0.32 0.32 0.28 0.37 0.47 0.61 0.66 -38.20%
P/EPS 20.29 14.56 12.99 118.75 -0.51 318.75 36.54 -32.36%
EY 4.93 6.87 7.70 0.84 -194.18 0.31 2.74 47.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.21 0.21 0.18 0.23 0.17 0.18 3.66%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 29/11/06 29/08/06 29/05/06 28/02/06 28/11/05 26/08/05 -
Price 0.26 0.22 0.21 0.22 0.20 0.22 0.19 -
P/RPS 0.47 0.35 0.30 0.43 0.43 0.79 0.66 -20.20%
P/EPS 29.31 16.02 13.64 137.50 -0.47 412.50 36.54 -13.63%
EY 3.41 6.24 7.33 0.73 -213.60 0.24 2.74 15.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.23 0.22 0.21 0.21 0.21 0.18 30.94%

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