[KHSB] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -88.14%
YoY- 59.55%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 18,462 46,613 102,576 37,099 61,734 32,349 50,944 -49.20%
PBT 14,036 10,947 11,338 8,022 20,748 921 5,194 94.12%
Tax 2,644 -4,686 -5,946 -5,789 -2,637 -46 -5,253 -
NP 16,680 6,261 5,392 2,233 18,111 875 -59 -
-
NP to SH 16,924 6,461 3,355 1,846 15,563 146 -637 -
-
Tax Rate -18.84% 42.81% 52.44% 72.16% 12.71% 4.99% 101.14% -
Total Cost 1,782 40,352 97,184 34,866 43,623 31,474 51,003 -89.33%
-
Net Worth 473,556 455,186 447,663 446,867 444,580 515,136 424,988 7.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 473,556 455,186 447,663 446,867 444,580 515,136 424,988 7.48%
NOSH 450,106 448,680 447,619 450,243 449,797 486,666 445,714 0.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 90.35% 13.43% 5.26% 6.02% 29.34% 2.70% -0.12% -
ROE 3.57% 1.42% 0.75% 0.41% 3.50% 0.03% -0.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.10 10.39 22.92 8.24 13.72 6.65 11.43 -49.54%
EPS 3.76 1.44 0.75 0.41 3.46 0.03 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 1.0145 1.0001 0.9925 0.9884 1.0585 0.9535 6.78%
Adjusted Per Share Value based on latest NOSH - 450,243
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 4.09 10.33 22.74 8.22 13.68 7.17 11.29 -49.21%
EPS 3.75 1.43 0.74 0.41 3.45 0.03 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0496 1.0089 0.9922 0.9905 0.9854 1.1418 0.942 7.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.56 0.92 0.94 0.72 0.82 0.18 -
P/RPS 13.17 5.39 4.01 11.41 5.25 12.34 1.57 313.38%
P/EPS 14.36 38.89 122.75 229.27 20.81 2,733.33 -125.95 -
EY 6.96 2.57 0.81 0.44 4.81 0.04 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.92 0.95 0.73 0.77 0.19 93.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.47 0.63 0.66 0.90 1.15 0.63 0.26 -
P/RPS 11.46 6.06 2.88 10.92 8.38 9.48 2.27 194.57%
P/EPS 12.50 43.75 88.06 219.51 33.24 2,100.00 -181.92 -
EY 8.00 2.29 1.14 0.46 3.01 0.05 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.66 0.91 1.16 0.60 0.27 40.61%

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