[KHSB] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -96.35%
YoY- -21.08%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 225,976 138,247 101,148 32,349 251,430 213,268 158,611 26.53%
PBT 41,821 29,628 21,606 921 12,469 8,448 8,258 194.03%
Tax -15,210 -8,409 -2,620 -46 -5,801 -1,721 -2,675 217.56%
NP 26,611 21,219 18,986 875 6,668 6,727 5,583 182.41%
-
NP to SH 20,999 17,554 15,709 146 3,995 4,632 3,475 230.67%
-
Tax Rate 36.37% 28.38% 12.13% 4.99% 46.52% 20.37% 32.39% -
Total Cost 199,365 117,028 82,162 31,474 244,762 206,541 153,028 19.22%
-
Net Worth 449,802 446,726 444,893 515,136 429,396 429,381 429,771 3.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 449,802 446,726 444,893 515,136 429,396 429,381 429,771 3.07%
NOSH 449,757 450,102 450,114 486,666 450,337 449,708 451,298 -0.22%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.78% 15.35% 18.77% 2.70% 2.65% 3.15% 3.52% -
ROE 4.67% 3.93% 3.53% 0.03% 0.93% 1.08% 0.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.24 30.71 22.47 6.65 55.83 47.42 35.15 26.80%
EPS 4.67 3.90 3.49 0.03 0.89 1.03 0.77 231.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0001 0.9925 0.9884 1.0585 0.9535 0.9548 0.9523 3.30%
Adjusted Per Share Value based on latest NOSH - 486,666
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 50.09 30.64 22.42 7.17 55.73 47.27 35.16 26.52%
EPS 4.65 3.89 3.48 0.03 0.89 1.03 0.77 230.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.997 0.9901 0.9861 1.1418 0.9517 0.9517 0.9526 3.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.92 0.94 0.72 0.82 0.18 0.20 0.20 -
P/RPS 1.83 3.06 3.20 12.34 0.32 0.42 0.57 117.16%
P/EPS 19.70 24.10 20.63 2,733.33 20.29 19.42 25.97 -16.78%
EY 5.07 4.15 4.85 0.04 4.93 5.15 3.85 20.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.73 0.77 0.19 0.21 0.21 167.01%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 29/11/06 29/08/06 -
Price 0.66 0.90 1.15 0.63 0.26 0.22 0.21 -
P/RPS 1.31 2.93 5.12 9.48 0.47 0.46 0.60 68.05%
P/EPS 14.14 23.08 32.95 2,100.00 29.31 21.36 27.27 -35.38%
EY 7.07 4.33 3.03 0.05 3.41 4.68 3.67 54.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.91 1.16 0.60 0.27 0.23 0.22 107.59%

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