[KHSB] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 39.86%
YoY- 89.15%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 28,205 10,360 25,931 9,897 72,922 10,962 39,099 -19.48%
PBT -933 -6,956 6,389 -4,935 -7,320 20,377 5,030 -
Tax 4,757 -501 -1,440 -333 27 -203 -1,499 -
NP 3,824 -7,457 4,949 -5,268 -7,293 20,174 3,531 5.43%
-
NP to SH 4,993 -7,170 4,070 -5,215 -8,671 14,227 2,759 48.23%
-
Tax Rate - - 22.54% - - 1.00% 29.80% -
Total Cost 24,381 17,817 20,982 15,165 80,215 -9,212 35,568 -22.16%
-
Net Worth 305,292 301,004 309,048 303,189 350,951 359,051 346,684 -8.09%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 305,292 301,004 309,048 303,189 350,951 359,051 346,684 -8.09%
NOSH 449,819 450,943 452,222 449,568 449,649 450,221 452,295 -0.36%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 13.56% -71.98% 19.09% -53.23% -10.00% 184.04% 9.03% -
ROE 1.64% -2.38% 1.32% -1.72% -2.47% 3.96% 0.80% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.27 2.30 5.73 2.20 16.22 2.43 8.64 -19.16%
EPS 1.11 -1.59 0.90 -1.16 -1.93 3.16 0.61 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6675 0.6834 0.6744 0.7805 0.7975 0.7665 -7.75%
Adjusted Per Share Value based on latest NOSH - 449,568
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 6.25 2.30 5.75 2.19 16.16 2.43 8.67 -19.52%
EPS 1.11 -1.59 0.90 -1.16 -1.92 3.15 0.61 48.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6767 0.6672 0.685 0.672 0.7779 0.7958 0.7684 -8.08%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.35 0.38 0.43 0.52 0.29 0.23 0.31 -
P/RPS 5.58 16.54 7.50 23.62 1.79 9.45 3.59 34.00%
P/EPS 31.53 -23.90 47.78 -44.83 -15.04 7.28 50.82 -27.15%
EY 3.17 -4.18 2.09 -2.23 -6.65 13.74 1.97 37.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.57 0.63 0.77 0.37 0.29 0.40 19.01%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 25/11/11 25/08/11 -
Price 0.66 0.38 0.44 0.47 0.56 0.25 0.22 -
P/RPS 10.53 16.54 7.67 21.35 3.45 10.27 2.54 156.95%
P/EPS 59.46 -23.90 48.89 -40.52 -29.04 7.91 36.07 39.33%
EY 1.68 -4.18 2.05 -2.47 -3.44 12.64 2.77 -28.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.57 0.64 0.70 0.72 0.31 0.29 122.84%

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