[KHSB] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 5.98%
YoY- 145.82%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 46,753 209,901 163,415 154,805 46,335 125,123 34,627 22.18%
PBT -42,604 -32,462 1,824 7,726 2,508 19,057 -4,181 370.68%
Tax -3,437 -2,596 -3,842 -3,459 -460 8,053 -434 297.80%
NP -46,041 -35,058 -2,018 4,267 2,048 27,110 -4,615 364.07%
-
NP to SH -48,050 -38,998 -5,006 1,542 1,455 21,448 -11,052 166.61%
-
Tax Rate - - 210.64% 44.77% 18.34% -42.26% - -
Total Cost 92,794 244,959 165,433 150,538 44,287 98,013 39,242 77.58%
-
Net Worth 342,018 390,355 420,053 429,220 430,907 433,539 400,837 -10.04%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 342,018 390,355 420,053 429,220 430,907 433,539 400,837 -10.04%
NOSH 449,906 450,185 450,990 453,529 454,687 449,543 449,268 0.09%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -98.48% -16.70% -1.23% 2.76% 4.42% 21.67% -13.33% -
ROE -14.05% -9.99% -1.19% 0.36% 0.34% 4.95% -2.76% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.39 46.63 36.23 34.13 10.19 27.83 7.71 22.02%
EPS -10.68 -8.67 -1.11 0.34 0.32 4.77 -2.46 166.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7602 0.8671 0.9314 0.9464 0.9477 0.9644 0.8922 -10.13%
Adjusted Per Share Value based on latest NOSH - 520,000
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 10.36 46.52 36.22 34.31 10.27 27.73 7.67 22.21%
EPS -10.65 -8.64 -1.11 0.34 0.32 4.75 -2.45 166.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7581 0.8652 0.931 0.9513 0.9551 0.9609 0.8884 -10.04%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.40 0.41 0.40 0.38 0.45 0.44 0.49 -
P/RPS 3.85 0.88 1.10 1.11 4.42 1.58 6.36 -28.46%
P/EPS -3.75 -4.73 -36.04 111.76 140.63 9.22 -19.92 -67.18%
EY -26.70 -21.13 -2.77 0.89 0.71 10.84 -5.02 205.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.43 0.40 0.47 0.46 0.55 -2.44%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/05/11 23/02/11 29/11/10 25/08/10 26/05/10 25/02/10 25/11/09 -
Price 0.34 0.40 0.41 0.38 0.36 0.44 0.46 -
P/RPS 3.27 0.86 1.13 1.11 3.53 1.58 5.97 -33.07%
P/EPS -3.18 -4.62 -36.94 111.76 112.50 9.22 -18.70 -69.33%
EY -31.41 -21.66 -2.71 0.89 0.89 10.84 -5.35 225.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.44 0.40 0.38 0.46 0.52 -9.19%

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