[KHSB] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -72.86%
YoY- 111.36%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 209,901 217,886 309,610 185,340 125,123 46,169 38,744 207.51%
PBT -32,462 2,432 15,452 10,032 19,057 -5,574 14,196 -
Tax -2,596 -5,122 -6,918 -1,840 8,053 -578 -10,846 -61.34%
NP -35,058 -2,690 8,534 8,192 27,110 -6,153 3,350 -
-
NP to SH -38,998 -6,674 3,084 5,820 21,448 -14,736 -6,730 221.58%
-
Tax Rate - 210.61% 44.77% 18.34% -42.26% - 76.40% -
Total Cost 244,959 220,577 301,076 177,148 98,013 52,322 35,394 261.89%
-
Net Worth 390,355 420,052 429,220 430,907 433,539 400,837 407,972 -2.89%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 390,355 420,052 429,220 430,907 433,539 400,837 407,972 -2.89%
NOSH 450,185 450,990 453,529 454,687 449,543 449,268 448,666 0.22%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -16.70% -1.23% 2.76% 4.42% 21.67% -13.33% 8.65% -
ROE -9.99% -1.59% 0.72% 1.35% 4.95% -3.68% -1.65% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.63 48.31 68.27 40.76 27.83 10.28 8.64 206.73%
EPS -8.67 -1.48 0.68 1.28 4.77 -3.28 -1.50 221.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8671 0.9314 0.9464 0.9477 0.9644 0.8922 0.9093 -3.11%
Adjusted Per Share Value based on latest NOSH - 454,687
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 46.52 48.29 68.62 41.08 27.73 10.23 8.59 207.44%
EPS -8.64 -1.48 0.68 1.29 4.75 -3.27 -1.49 221.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8652 0.931 0.9513 0.9551 0.9609 0.8884 0.9042 -2.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.41 0.40 0.38 0.45 0.44 0.49 0.58 -
P/RPS 0.88 0.83 0.56 1.10 1.58 4.77 6.72 -74.11%
P/EPS -4.73 -27.03 55.88 35.16 9.22 -14.94 -38.67 -75.26%
EY -21.13 -3.70 1.79 2.84 10.84 -6.69 -2.59 303.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.43 0.40 0.47 0.46 0.55 0.64 -18.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 27/08/09 -
Price 0.40 0.41 0.38 0.36 0.44 0.46 0.53 -
P/RPS 0.86 0.85 0.56 0.88 1.58 4.48 6.14 -72.93%
P/EPS -4.62 -27.70 55.88 28.13 9.22 -14.02 -35.33 -74.14%
EY -21.66 -3.61 1.79 3.56 10.84 -7.13 -2.83 286.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.44 0.40 0.38 0.46 0.52 0.58 -14.28%

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