[KHSB] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -219.63%
YoY- -283.25%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 34,627 19,372 9,464 93,364 81,999 65,075 46,613 -17.96%
PBT -4,181 7,098 -15,276 -36,498 33,263 24,984 10,947 -
Tax -434 -5,423 1,886 1,044 15 -2,042 -4,686 -79.50%
NP -4,615 1,675 -13,390 -35,454 33,278 22,942 6,261 -
-
NP to SH -11,052 -3,365 -12,810 -38,481 32,167 23,385 6,461 -
-
Tax Rate - 76.40% - - -0.05% 8.17% 42.81% -
Total Cost 39,242 17,697 22,854 128,818 48,721 42,133 40,352 -1.84%
-
Net Worth 400,837 407,972 399,267 412,264 482,100 473,141 455,186 -8.12%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 400,837 407,972 399,267 412,264 482,100 473,141 455,186 -8.12%
NOSH 449,268 448,666 449,473 450,070 449,888 449,711 448,680 0.08%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -13.33% 8.65% -141.48% -37.97% 40.58% 35.25% 13.43% -
ROE -2.76% -0.82% -3.21% -9.33% 6.67% 4.94% 1.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.71 4.32 2.11 20.74 18.23 14.47 10.39 -18.02%
EPS -2.46 -0.75 -2.85 -8.55 7.15 5.20 1.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8922 0.9093 0.8883 0.916 1.0716 1.0521 1.0145 -8.20%
Adjusted Per Share Value based on latest NOSH - 449,987
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 7.67 4.29 2.10 20.69 18.17 14.42 10.33 -17.98%
EPS -2.45 -0.75 -2.84 -8.53 7.13 5.18 1.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8884 0.9042 0.885 0.9138 1.0685 1.0487 1.0089 -8.12%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.49 0.58 0.34 0.32 0.41 0.54 0.56 -
P/RPS 6.36 13.43 16.15 1.54 2.25 3.73 5.39 11.65%
P/EPS -19.92 -77.33 -11.93 -3.74 5.73 10.38 38.89 -
EY -5.02 -1.29 -8.38 -26.72 17.44 9.63 2.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.64 0.38 0.35 0.38 0.51 0.55 0.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 -
Price 0.46 0.53 0.52 0.34 0.32 0.47 0.63 -
P/RPS 5.97 12.28 24.70 1.64 1.76 3.25 6.06 -0.99%
P/EPS -18.70 -70.67 -18.25 -3.98 4.48 9.04 43.75 -
EY -5.35 -1.42 -5.48 -25.15 22.34 11.06 2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.58 0.59 0.37 0.30 0.45 0.62 -11.05%

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