[KHSB] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 46.83%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 28,484 35,644 47,232 66,453 70,401 80,635 95,853 -55.50%
PBT -41,737 -43,776 -30,127 -21,489 -39,125 -37,598 -19,703 65.01%
Tax 1,220 5,637 20,836 3,463 21,099 24,013 20,406 -84.73%
NP -40,517 -38,139 -9,291 -18,026 -18,026 -13,585 703 -
-
NP to SH -42,550 -44,613 -30,053 -20,059 -37,728 -35,742 -21,786 56.31%
-
Tax Rate - - - - - - - -
Total Cost 69,001 73,783 56,523 84,479 88,427 94,220 95,150 -19.29%
-
Net Worth 115,296 117,203 147,208 155,181 157,235 161,954 174,905 -24.27%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 9,290 9,290 9,290 690 690 690 690 466.84%
Div Payout % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 115,296 117,203 147,208 155,181 157,235 161,954 174,905 -24.27%
NOSH 120,101 119,999 120,662 120,295 120,027 119,966 118,983 0.62%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -142.24% -107.00% -19.67% -27.13% -25.60% -16.85% 0.73% -
ROE -36.90% -38.06% -20.42% -12.93% -23.99% -22.07% -12.46% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 23.72 29.70 39.14 55.24 58.65 67.21 80.56 -55.77%
EPS -35.43 -37.18 -24.91 -16.67 -31.43 -29.79 -18.31 55.34%
DPS 7.70 7.70 7.70 0.58 0.58 0.58 0.58 461.55%
NAPS 0.96 0.9767 1.22 1.29 1.31 1.35 1.47 -24.74%
Adjusted Per Share Value based on latest NOSH - 120,295
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 6.31 7.90 10.47 14.73 15.60 17.87 21.25 -55.52%
EPS -9.43 -9.89 -6.66 -4.45 -8.36 -7.92 -4.83 56.27%
DPS 2.06 2.06 2.06 0.15 0.15 0.15 0.15 474.39%
NAPS 0.2555 0.2598 0.3263 0.344 0.3485 0.359 0.3877 -24.29%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 - - - - - -
Price 0.34 0.34 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.43 1.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS -0.96 -0.91 0.00 0.00 0.00 0.00 0.00 -
EY -104.20 -109.35 0.00 0.00 0.00 0.00 0.00 -
DY 22.65 22.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 28/05/03 15/04/03 29/11/02 29/08/02 31/05/02 28/02/02 09/01/02 -
Price 0.34 0.34 0.34 0.00 0.00 0.00 0.00 -
P/RPS 1.43 1.14 0.87 0.00 0.00 0.00 0.00 -
P/EPS -0.96 -0.91 -1.37 0.00 0.00 0.00 0.00 -
EY -104.20 -109.35 -73.25 0.00 0.00 0.00 0.00 -
DY 22.65 22.65 22.65 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.28 0.00 0.00 0.00 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