[KHSB] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 91.76%
YoY- 46.45%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 53,222 82,861 0 5,909 6,117 3,894 12,564 161.11%
PBT 12,206 2,867 0 -2,365 -28,068 -9,563 -1,741 -
Tax -2,308 -1,067 0 -13 -780 272 1,741 -
NP 9,898 1,800 0 -2,378 -28,848 -9,291 0 -
-
NP to SH 9,898 1,800 0 -2,378 -28,848 -9,291 -2,033 -
-
Tax Rate 18.91% 37.22% - - - - - -
Total Cost 43,324 81,061 0 8,287 34,965 13,185 12,564 127.73%
-
Net Worth 321,684 665,999 0 115,296 117,203 147,208 155,181 62.36%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - 9,290 - -
Div Payout % - - - - - 0.00% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 321,684 665,999 0 115,296 117,203 147,208 155,181 62.36%
NOSH 224,954 449,999 120,101 120,101 119,999 120,662 120,295 51.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 18.60% 2.17% 0.00% -40.24% -471.60% -238.60% 0.00% -
ROE 3.08% 0.27% 0.00% -2.06% -24.61% -6.31% -1.31% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 23.66 18.41 0.00 4.92 5.10 3.23 10.44 72.27%
EPS 4.40 0.40 0.00 -1.98 -24.04 -7.70 -1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 7.70 0.00 -
NAPS 1.43 1.48 0.00 0.96 0.9767 1.22 1.29 7.09%
Adjusted Per Share Value based on latest NOSH - 120,101
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 11.80 18.37 0.00 1.31 1.36 0.86 2.78 161.46%
EPS 2.19 0.40 0.00 -0.53 -6.39 -2.06 -0.45 -
DPS 0.00 0.00 0.00 0.00 0.00 2.06 0.00 -
NAPS 0.713 1.4762 0.00 0.2555 0.2598 0.3263 0.344 62.34%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - - -
Price 0.74 0.73 0.65 0.34 0.34 0.00 0.00 -
P/RPS 3.13 3.96 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.82 182.50 0.00 0.00 0.00 0.00 0.00 -
EY 5.95 0.55 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 21/11/03 - 28/05/03 15/04/03 29/11/02 29/08/02 -
Price 0.73 0.70 0.00 0.34 0.34 0.34 0.00 -
P/RPS 3.09 3.80 0.00 0.00 0.00 0.00 0.00 -
P/EPS 16.59 175.00 0.00 0.00 0.00 0.00 0.00 -
EY 6.03 0.57 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.47 0.00 0.00 0.00 0.34 0.00 -

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