[KHSB] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -61.79%
YoY- 87.56%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 125,591 158,401 152,259 167,603 222,865 160,293 142,716 -8.17%
PBT -82,193 -75,323 -48,215 6,580 10,692 13,913 21,362 -
Tax 3,128 4,454 -490 -3,204 -1,856 -6,239 -6,342 -
NP -79,065 -70,869 -48,705 3,376 8,836 7,674 15,020 -
-
NP to SH -81,294 -70,869 -48,705 3,376 8,836 7,674 15,020 -
-
Tax Rate - - - 48.69% 17.36% 44.84% 29.69% -
Total Cost 204,656 229,270 200,964 164,227 214,029 152,619 127,696 36.99%
-
Net Worth 480,930 486,438 517,720 655,185 649,506 634,500 224,954 66.03%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 480,930 486,438 517,720 655,185 649,506 634,500 224,954 66.03%
NOSH 466,923 454,615 450,192 451,851 451,046 450,000 224,954 62.78%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -62.95% -44.74% -31.99% 2.01% 3.96% 4.79% 10.52% -
ROE -16.90% -14.57% -9.41% 0.52% 1.36% 1.21% 6.68% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 26.90 34.84 33.82 37.09 49.41 35.62 63.44 -43.58%
EPS -17.41 -15.59 -10.82 0.75 1.96 1.71 6.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.07 1.15 1.45 1.44 1.41 1.00 1.99%
Adjusted Per Share Value based on latest NOSH - 451,851
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 27.84 35.11 33.75 37.15 49.40 35.53 31.63 -8.16%
EPS -18.02 -15.71 -10.80 0.75 1.96 1.70 3.33 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.066 1.0782 1.1475 1.4522 1.4396 1.4063 0.4986 66.03%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.19 0.25 0.51 0.37 0.62 0.77 0.74 -
P/RPS 0.71 0.72 1.51 1.00 1.25 2.16 1.17 -28.34%
P/EPS -1.09 -1.60 -4.71 49.52 31.65 45.15 11.08 -
EY -91.63 -62.36 -21.21 2.02 3.16 2.21 9.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.44 0.26 0.43 0.55 0.74 -61.06%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 30/05/05 21/02/05 29/11/04 27/08/04 - - -
Price 0.19 0.21 0.34 0.41 0.47 0.00 0.00 -
P/RPS 0.71 0.60 1.01 1.11 0.95 0.00 0.00 -
P/EPS -1.09 -1.35 -3.14 54.88 23.99 0.00 0.00 -
EY -91.63 -74.23 -31.82 1.82 4.17 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.20 0.30 0.28 0.33 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