[KHSB] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -27.91%
YoY- -1.89%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 46,188 35,828 9,897 169,736 96,814 85,853 46,753 -0.80%
PBT -5,502 1,454 -4,935 -24,516 -17,196 -37,573 -42,604 -74.35%
Tax -2,274 -1,773 -333 -5,112 -5,139 -4,936 -3,437 -24.01%
NP -7,776 -319 -5,268 -29,628 -22,335 -42,509 -46,041 -69.34%
-
NP to SH -8,315 -1,145 -5,215 -39,734 -31,063 -45,291 -48,050 -68.84%
-
Tax Rate - 121.94% - - - - - -
Total Cost 53,964 36,147 15,165 199,364 119,149 128,362 92,794 -30.25%
-
Net Worth 300,014 312,997 303,189 308,554 359,025 345,084 342,018 -8.34%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 300,014 312,997 303,189 308,554 359,025 345,084 342,018 -8.34%
NOSH 449,459 458,000 449,568 449,918 450,188 450,208 449,906 -0.06%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -16.84% -0.89% -53.23% -17.46% -23.07% -49.51% -98.48% -
ROE -2.77% -0.37% -1.72% -12.88% -8.65% -13.12% -14.05% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.28 7.82 2.20 37.73 21.51 19.07 10.39 -0.70%
EPS -1.85 -0.25 -1.16 -8.83 -6.90 -10.06 -10.68 -68.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6675 0.6834 0.6744 0.6858 0.7975 0.7665 0.7602 -8.28%
Adjusted Per Share Value based on latest NOSH - 449,649
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 10.24 7.94 2.19 37.62 21.46 19.03 10.36 -0.77%
EPS -1.84 -0.25 -1.16 -8.81 -6.88 -10.04 -10.65 -68.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.665 0.6937 0.672 0.6839 0.7958 0.7649 0.7581 -8.34%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.38 0.43 0.52 0.29 0.23 0.31 0.40 -
P/RPS 3.70 5.50 23.62 0.77 1.07 1.63 3.85 -2.60%
P/EPS -20.54 -172.00 -44.83 -3.28 -3.33 -3.08 -3.75 209.76%
EY -4.87 -0.58 -2.23 -30.45 -30.00 -32.45 -26.70 -67.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.63 0.77 0.42 0.29 0.40 0.53 4.95%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 30/05/12 29/02/12 25/11/11 25/08/11 31/05/11 -
Price 0.38 0.44 0.47 0.56 0.25 0.22 0.34 -
P/RPS 3.70 5.62 21.35 1.48 1.16 1.15 3.27 8.56%
P/EPS -20.54 -176.00 -40.52 -6.34 -3.62 -2.19 -3.18 245.65%
EY -4.87 -0.57 -2.47 -15.77 -27.60 -45.73 -31.41 -71.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.64 0.70 0.82 0.31 0.29 0.45 17.01%

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