[KHSB] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 160,293 142,716 82,861 0 28,484 35,644 47,232 125.66%
PBT 13,913 21,362 2,867 0 -41,737 -43,776 -30,127 -
Tax -6,239 -6,342 -1,067 0 1,220 5,637 20,836 -
NP 7,674 15,020 1,800 0 -40,517 -38,139 -9,291 -
-
NP to SH 7,674 15,020 1,800 0 -42,550 -44,613 -30,053 -
-
Tax Rate 44.84% 29.69% 37.22% - - - - -
Total Cost 152,619 127,696 81,061 0 69,001 73,783 56,523 93.78%
-
Net Worth 634,500 224,954 665,999 0 115,296 117,203 147,208 164.61%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - 9,290 9,290 9,290 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 634,500 224,954 665,999 0 115,296 117,203 147,208 164.61%
NOSH 450,000 224,954 449,999 120,101 120,101 119,999 120,662 140.29%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.79% 10.52% 2.17% 0.00% -142.24% -107.00% -19.67% -
ROE 1.21% 6.68% 0.27% 0.00% -36.90% -38.06% -20.42% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.62 63.44 18.41 0.00 23.72 29.70 39.14 -6.08%
EPS 1.71 6.68 0.40 0.00 -35.43 -37.18 -24.91 -
DPS 0.00 0.00 0.00 0.00 7.70 7.70 7.70 -
NAPS 1.41 1.00 1.48 0.00 0.96 0.9767 1.22 10.12%
Adjusted Per Share Value based on latest NOSH - 120,101
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.53 31.63 18.37 0.00 6.31 7.90 10.47 125.65%
EPS 1.70 3.33 0.40 0.00 -9.43 -9.89 -6.66 -
DPS 0.00 0.00 0.00 0.00 2.06 2.06 2.06 -
NAPS 1.4063 0.4986 1.4762 0.00 0.2555 0.2598 0.3263 164.59%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 - -
Price 0.77 0.74 0.73 0.65 0.34 0.34 0.00 -
P/RPS 2.16 1.17 3.96 0.00 1.43 1.14 0.00 -
P/EPS 45.15 11.08 182.50 0.00 -0.96 -0.91 0.00 -
EY 2.21 9.02 0.55 0.00 -104.20 -109.35 0.00 -
DY 0.00 0.00 0.00 0.00 22.65 22.65 0.00 -
P/NAPS 0.55 0.74 0.49 0.00 0.35 0.35 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date - - - - 28/05/03 15/04/03 29/11/02 -
Price 0.00 0.00 0.00 0.00 0.34 0.34 0.34 -
P/RPS 0.00 0.00 0.00 0.00 1.43 1.14 0.87 -
P/EPS 0.00 0.00 0.00 0.00 -0.96 -0.91 -1.37 -
EY 0.00 0.00 0.00 0.00 -104.20 -109.35 -73.25 -
DY 0.00 0.00 0.00 0.00 22.65 22.65 22.65 -
P/NAPS 0.00 0.00 0.00 0.00 0.35 0.35 0.28 -

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