[KHSB] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 42.29%
YoY- 105.14%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 66,354 74,393 119,110 119,712 132,880 169,736 136,205 -38.05%
PBT 3,203 -6,435 -12,822 14,511 13,152 -24,517 -51,483 -
Tax 2,829 2,483 -2,247 -1,949 -2,008 -5,112 -3,893 -
NP 6,032 -3,952 -15,069 12,562 11,144 -29,629 -55,376 -
-
NP to SH 4,509 -3,322 -16,986 4,411 3,100 -39,735 -65,056 -
-
Tax Rate -88.32% - - 13.43% 15.27% - - -
Total Cost 60,322 78,345 134,179 107,150 121,736 199,365 191,581 -53.68%
-
Net Worth 308,507 305,292 301,004 309,048 303,189 350,951 359,051 -9.61%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 308,507 305,292 301,004 309,048 303,189 350,951 359,051 -9.61%
NOSH 451,034 449,819 450,943 452,222 449,568 449,649 450,221 0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 9.09% -5.31% -12.65% 10.49% 8.39% -17.46% -40.66% -
ROE 1.46% -1.09% -5.64% 1.43% 1.02% -11.32% -18.12% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.71 16.54 26.41 26.47 29.56 37.75 30.25 -38.13%
EPS 1.00 -0.74 -3.77 0.98 0.69 -8.84 -14.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.684 0.6787 0.6675 0.6834 0.6744 0.7805 0.7975 -9.72%
Adjusted Per Share Value based on latest NOSH - 452,222
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.71 16.49 26.40 26.53 29.45 37.62 30.19 -38.05%
EPS 1.00 -0.74 -3.76 0.98 0.69 -8.81 -14.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.6767 0.6672 0.685 0.672 0.7779 0.7958 -9.60%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.625 0.35 0.38 0.43 0.52 0.29 0.23 -
P/RPS 4.25 2.12 1.44 1.62 1.76 0.77 0.76 214.72%
P/EPS 62.52 -47.39 -10.09 44.08 75.41 -3.28 -1.59 -
EY 1.60 -2.11 -9.91 2.27 1.33 -30.47 -62.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.52 0.57 0.63 0.77 0.37 0.29 114.18%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 27/02/13 30/11/12 30/08/12 30/05/12 29/02/12 25/11/11 -
Price 0.725 0.66 0.38 0.44 0.47 0.56 0.25 -
P/RPS 4.93 3.99 1.44 1.66 1.59 1.48 0.83 227.62%
P/EPS 72.52 -89.37 -10.09 45.11 68.16 -6.34 -1.73 -
EY 1.38 -1.12 -9.91 2.22 1.47 -15.78 -57.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.97 0.57 0.64 0.70 0.72 0.31 126.79%

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