[KHSB] QoQ TTM Result on 30-Jun-2009 [#2]

Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -13.03%
YoY- -327.01%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 161,994 125,123 48,757 50,426 58,980 96,129 184,575 -8.33%
PBT 36,841 19,057 -73,660 -54,102 -62,440 -36,217 44,600 -11.97%
Tax 5,707 8,053 742 -2,190 7,763 1,191 -5,931 -
NP 42,548 27,110 -72,918 -56,292 -54,677 -35,026 38,669 6.58%
-
NP to SH 35,713 21,448 -81,360 -64,892 -57,413 -38,142 35,521 0.36%
-
Tax Rate -15.49% -42.26% - - - - 13.30% -
Total Cost 119,446 98,013 121,675 106,718 113,657 131,155 145,906 -12.49%
-
Net Worth 430,907 433,296 401,072 408,968 399,267 412,188 482,549 -7.27%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 430,907 433,296 401,072 408,968 399,267 412,188 482,549 -7.27%
NOSH 454,687 450,085 449,532 449,761 449,473 449,987 450,307 0.64%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 26.27% 21.67% -149.55% -111.63% -92.70% -36.44% 20.95% -
ROE 8.29% 4.95% -20.29% -15.87% -14.38% -9.25% 7.36% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.63 27.80 10.85 11.21 13.12 21.36 40.99 -8.92%
EPS 7.85 4.77 -18.10 -14.43 -12.77 -8.48 7.89 -0.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9477 0.9627 0.8922 0.9093 0.8883 0.916 1.0716 -7.87%
Adjusted Per Share Value based on latest NOSH - 449,761
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 35.91 27.73 10.81 11.18 13.07 21.31 40.91 -8.33%
EPS 7.92 4.75 -18.03 -14.38 -12.73 -8.45 7.87 0.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9551 0.9604 0.889 0.9065 0.885 0.9136 1.0695 -7.27%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.45 0.44 0.49 0.58 0.34 0.32 0.41 -
P/RPS 1.26 1.58 4.52 5.17 2.59 1.50 1.00 16.67%
P/EPS 5.73 9.23 -2.71 -4.02 -2.66 -3.78 5.20 6.69%
EY 17.45 10.83 -36.94 -24.88 -37.57 -26.49 19.24 -6.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.46 0.55 0.64 0.38 0.35 0.38 15.23%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 25/02/10 25/11/09 27/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.36 0.44 0.46 0.53 0.52 0.34 0.32 -
P/RPS 1.01 1.58 4.24 4.73 3.96 1.59 0.78 18.81%
P/EPS 4.58 9.23 -2.54 -3.67 -4.07 -4.01 4.06 8.37%
EY 21.82 10.83 -39.35 -27.22 -24.56 -24.93 24.65 -7.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.46 0.52 0.58 0.59 0.37 0.30 17.08%

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