[KHSB] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -69.23%
YoY- 4325.34%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 93,364 81,999 65,075 46,613 225,976 138,247 101,148 -5.17%
PBT -36,498 33,263 24,984 10,947 41,821 29,628 21,606 -
Tax 1,044 15 -2,042 -4,686 -15,210 -8,409 -2,620 -
NP -35,454 33,278 22,942 6,261 26,611 21,219 18,986 -
-
NP to SH -38,481 32,167 23,385 6,461 20,999 17,554 15,709 -
-
Tax Rate - -0.05% 8.17% 42.81% 36.37% 28.38% 12.13% -
Total Cost 128,818 48,721 42,133 40,352 199,365 117,028 82,162 34.77%
-
Net Worth 412,264 482,100 473,141 455,186 449,802 446,726 444,893 -4.92%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 412,264 482,100 473,141 455,186 449,802 446,726 444,893 -4.92%
NOSH 450,070 449,888 449,711 448,680 449,757 450,102 450,114 -0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -37.97% 40.58% 35.25% 13.43% 11.78% 15.35% 18.77% -
ROE -9.33% 6.67% 4.94% 1.42% 4.67% 3.93% 3.53% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.74 18.23 14.47 10.39 50.24 30.71 22.47 -5.17%
EPS -8.55 7.15 5.20 1.44 4.67 3.90 3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 1.0716 1.0521 1.0145 1.0001 0.9925 0.9884 -4.92%
Adjusted Per Share Value based on latest NOSH - 448,680
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 20.69 18.17 14.42 10.33 50.09 30.64 22.42 -5.18%
EPS -8.53 7.13 5.18 1.43 4.65 3.89 3.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9138 1.0685 1.0487 1.0089 0.997 0.9901 0.9861 -4.92%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.41 0.54 0.56 0.92 0.94 0.72 -
P/RPS 1.54 2.25 3.73 5.39 1.83 3.06 3.20 -38.45%
P/EPS -3.74 5.73 10.38 38.89 19.70 24.10 20.63 -
EY -26.72 17.44 9.63 2.57 5.07 4.15 4.85 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.51 0.55 0.92 0.95 0.73 -38.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 -
Price 0.34 0.32 0.47 0.63 0.66 0.90 1.15 -
P/RPS 1.64 1.76 3.25 6.06 1.31 2.93 5.12 -53.02%
P/EPS -3.98 4.48 9.04 43.75 14.14 23.08 32.95 -
EY -25.15 22.34 11.06 2.29 7.07 4.33 3.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.45 0.62 0.66 0.91 1.16 -53.15%

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