[KHSB] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 31.41%
YoY- -520.52%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 35,828 9,897 169,736 96,814 85,853 46,753 209,901 -69.26%
PBT 1,454 -4,935 -24,516 -17,196 -37,573 -42,604 -32,462 -
Tax -1,773 -333 -5,112 -5,139 -4,936 -3,437 -2,596 -22.46%
NP -319 -5,268 -29,628 -22,335 -42,509 -46,041 -35,058 -95.65%
-
NP to SH -1,145 -5,215 -39,734 -31,063 -45,291 -48,050 -38,998 -90.50%
-
Tax Rate 121.94% - - - - - - -
Total Cost 36,147 15,165 199,364 119,149 128,362 92,794 244,959 -72.10%
-
Net Worth 312,997 303,189 308,554 359,025 345,084 342,018 390,355 -13.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 312,997 303,189 308,554 359,025 345,084 342,018 390,355 -13.70%
NOSH 458,000 449,568 449,918 450,188 450,208 449,906 450,185 1.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -0.89% -53.23% -17.46% -23.07% -49.51% -98.48% -16.70% -
ROE -0.37% -1.72% -12.88% -8.65% -13.12% -14.05% -9.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.82 2.20 37.73 21.51 19.07 10.39 46.63 -69.62%
EPS -0.25 -1.16 -8.83 -6.90 -10.06 -10.68 -8.67 -90.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6834 0.6744 0.6858 0.7975 0.7665 0.7602 0.8671 -14.68%
Adjusted Per Share Value based on latest NOSH - 450,221
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 7.94 2.19 37.62 21.46 19.03 10.36 46.52 -69.26%
EPS -0.25 -1.16 -8.81 -6.88 -10.04 -10.65 -8.64 -90.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6937 0.672 0.6839 0.7958 0.7649 0.7581 0.8652 -13.70%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.52 0.29 0.23 0.31 0.40 0.41 -
P/RPS 5.50 23.62 0.77 1.07 1.63 3.85 0.88 239.68%
P/EPS -172.00 -44.83 -3.28 -3.33 -3.08 -3.75 -4.73 1000.00%
EY -0.58 -2.23 -30.45 -30.00 -32.45 -26.70 -21.13 -90.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.42 0.29 0.40 0.53 0.47 21.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 25/11/11 25/08/11 31/05/11 23/02/11 -
Price 0.44 0.47 0.56 0.25 0.22 0.34 0.40 -
P/RPS 5.62 21.35 1.48 1.16 1.15 3.27 0.86 249.93%
P/EPS -176.00 -40.52 -6.34 -3.62 -2.19 -3.18 -4.62 1034.68%
EY -0.57 -2.47 -15.77 -27.60 -45.73 -31.41 -21.66 -91.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.82 0.31 0.29 0.45 0.46 24.65%

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