[KHSB] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 4.25%
YoY- 109.01%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 204,750 248,022 233,758 182,126 199,684 230,485 257,595 -14.20%
PBT 44,343 51,055 41,029 34,885 27,053 9,305 14,088 114.92%
Tax -13,777 -19,058 -14,418 -13,725 -6,982 -4,305 -7,420 51.12%
NP 30,566 31,997 26,611 21,160 20,071 5,000 6,668 176.20%
-
NP to SH 28,586 27,225 20,910 16,918 16,229 3,956 3,995 271.77%
-
Tax Rate 31.07% 37.33% 35.14% 39.34% 25.81% 46.27% 52.67% -
Total Cost 174,184 216,025 207,147 160,966 179,613 225,485 250,927 -21.61%
-
Net Worth 473,556 455,186 447,663 446,867 444,580 515,136 424,988 7.48%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 473,556 455,186 447,663 446,867 444,580 515,136 424,988 7.48%
NOSH 450,106 448,680 447,619 450,243 449,797 486,666 445,714 0.65%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 14.93% 12.90% 11.38% 11.62% 10.05% 2.17% 2.59% -
ROE 6.04% 5.98% 4.67% 3.79% 3.65% 0.77% 0.94% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.49 55.28 52.22 40.45 44.39 47.36 57.79 -14.75%
EPS 6.35 6.07 4.67 3.76 3.61 0.81 0.90 268.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 1.0145 1.0001 0.9925 0.9884 1.0585 0.9535 6.78%
Adjusted Per Share Value based on latest NOSH - 450,243
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 45.38 54.97 51.81 40.37 44.26 51.09 57.09 -14.20%
EPS 6.34 6.03 4.63 3.75 3.60 0.88 0.89 270.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0496 1.0089 0.9922 0.9905 0.9854 1.1418 0.942 7.48%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.56 0.92 0.94 0.72 0.82 0.18 -
P/RPS 1.19 1.01 1.76 2.32 1.62 1.73 0.31 145.36%
P/EPS 8.50 9.23 19.69 25.02 19.96 100.88 20.08 -43.65%
EY 11.76 10.84 5.08 4.00 5.01 0.99 4.98 77.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.92 0.95 0.73 0.77 0.19 93.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.47 0.63 0.66 0.90 1.15 0.63 0.26 -
P/RPS 1.03 1.14 1.26 2.22 2.59 1.33 0.45 73.76%
P/EPS 7.40 10.38 14.13 23.95 31.87 77.50 29.01 -59.81%
EY 13.51 9.63 7.08 4.18 3.14 1.29 3.45 148.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.66 0.91 1.16 0.60 0.27 40.61%

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