[KHSB] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -82.22%
YoY- -93.55%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 158,611 59,459 211,454 110,797 65,886 29,491 146,487 5.45%
PBT 8,258 5,704 -197,897 1,043 3,124 378 -83,150 -
Tax -2,675 -3,161 11,274 -15 354 213 4,344 -
NP 5,583 2,543 -186,623 1,028 3,478 591 -78,806 -
-
NP to SH 3,475 185 -192,225 213 1,198 591 -78,806 -
-
Tax Rate 32.39% 55.42% - 1.44% -11.33% -56.35% - -
Total Cost 153,028 56,916 398,077 109,769 62,408 28,900 225,293 -22.78%
-
Net Worth 429,771 490,249 425,031 548,474 474,592 486,438 702,054 -27.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 429,771 490,249 425,031 548,474 474,592 486,438 702,054 -27.96%
NOSH 451,298 462,500 449,959 532,500 460,769 454,615 450,034 0.18%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.52% 4.28% -88.26% 0.93% 5.28% 2.00% -53.80% -
ROE 0.81% 0.04% -45.23% 0.04% 0.25% 0.12% -11.23% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.15 12.86 46.99 20.81 14.30 6.49 32.55 5.27%
EPS 0.77 0.04 -42.72 0.04 0.26 0.13 -17.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9523 1.06 0.9446 1.03 1.03 1.07 1.56 -28.10%
Adjusted Per Share Value based on latest NOSH - 448,181
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.16 13.18 46.87 24.56 14.60 6.54 32.47 5.46%
EPS 0.77 0.04 -42.61 0.05 0.27 0.13 -17.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9526 1.0866 0.9421 1.2157 1.0519 1.0782 1.5561 -27.96%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.20 0.19 0.22 0.17 0.19 0.25 0.51 -
P/RPS 0.57 1.48 0.47 0.82 1.33 3.85 1.57 -49.20%
P/EPS 25.97 475.00 -0.51 425.00 73.08 192.31 -2.91 -
EY 3.85 0.21 -194.18 0.24 1.37 0.52 -34.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.23 0.17 0.18 0.23 0.33 -26.07%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 -
Price 0.21 0.22 0.20 0.22 0.19 0.21 0.34 -
P/RPS 0.60 1.71 0.43 1.06 1.33 3.24 1.04 -30.76%
P/EPS 27.27 550.00 -0.47 550.00 73.08 161.54 -1.94 -
EY 3.67 0.18 -213.60 0.18 1.37 0.62 -51.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.21 0.21 0.18 0.20 0.22 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