[KHSB] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 24.26%
YoY- 109.96%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 50,426 58,980 96,129 184,575 204,750 248,022 233,758 -64.06%
PBT -54,102 -62,440 -36,217 44,600 44,343 51,055 41,029 -
Tax -2,190 7,763 1,191 -5,931 -13,777 -19,058 -14,418 -71.56%
NP -56,292 -54,677 -35,026 38,669 30,566 31,997 26,611 -
-
NP to SH -64,892 -57,413 -38,142 35,521 28,586 27,225 20,910 -
-
Tax Rate - - - 13.30% 31.07% 37.33% 35.14% -
Total Cost 106,718 113,657 131,155 145,906 174,184 216,025 207,147 -35.76%
-
Net Worth 408,968 399,267 412,188 482,549 473,556 455,186 447,663 -5.85%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 408,968 399,267 412,188 482,549 473,556 455,186 447,663 -5.85%
NOSH 449,761 449,473 449,987 450,307 450,106 448,680 447,619 0.31%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -111.63% -92.70% -36.44% 20.95% 14.93% 12.90% 11.38% -
ROE -15.87% -14.38% -9.25% 7.36% 6.04% 5.98% 4.67% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.21 13.12 21.36 40.99 45.49 55.28 52.22 -64.18%
EPS -14.43 -12.77 -8.48 7.89 6.35 6.07 4.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9093 0.8883 0.916 1.0716 1.0521 1.0145 1.0001 -6.15%
Adjusted Per Share Value based on latest NOSH - 450,307
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.18 13.07 21.31 40.91 45.38 54.97 51.81 -64.05%
EPS -14.38 -12.73 -8.45 7.87 6.34 6.03 4.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9065 0.885 0.9136 1.0695 1.0496 1.0089 0.9922 -5.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.58 0.34 0.32 0.41 0.54 0.56 0.92 -
P/RPS 5.17 2.59 1.50 1.00 1.19 1.01 1.76 105.24%
P/EPS -4.02 -2.66 -3.78 5.20 8.50 9.23 19.69 -
EY -24.88 -37.57 -26.49 19.24 11.76 10.84 5.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.38 0.35 0.38 0.51 0.55 0.92 -21.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 29/05/09 27/02/09 28/11/08 28/08/08 28/05/08 28/02/08 -
Price 0.53 0.52 0.34 0.32 0.47 0.63 0.66 -
P/RPS 4.73 3.96 1.59 0.78 1.03 1.14 1.26 141.73%
P/EPS -3.67 -4.07 -4.01 4.06 7.40 10.38 14.13 -
EY -27.22 -24.56 -24.93 24.65 13.51 9.63 7.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.59 0.37 0.30 0.45 0.62 0.66 -8.26%

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