[KHSB] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 24.2%
YoY- -338.73%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 119,712 132,880 169,736 136,205 133,853 203,224 202,806 -29.65%
PBT 14,511 13,152 -24,517 -51,483 -77,763 -77,574 -32,462 -
Tax -1,949 -2,008 -5,112 -3,893 -4,072 -5,571 -2,594 -17.36%
NP 12,562 11,144 -29,629 -55,376 -81,835 -83,145 -35,056 -
-
NP to SH 4,411 3,100 -39,735 -65,056 -85,831 -88,746 -39,241 -
-
Tax Rate 13.43% 15.27% - - - - - -
Total Cost 107,150 121,736 199,365 191,581 215,688 286,369 237,862 -41.26%
-
Net Worth 309,048 303,189 350,951 359,051 346,684 342,018 390,354 -14.43%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 309,048 303,189 350,951 359,051 346,684 342,018 390,354 -14.43%
NOSH 452,222 449,568 449,649 450,221 452,295 449,906 450,079 0.31%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 10.49% 8.39% -17.46% -40.66% -61.14% -40.91% -17.29% -
ROE 1.43% 1.02% -11.32% -18.12% -24.76% -25.95% -10.05% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.47 29.56 37.75 30.25 29.59 45.17 45.06 -29.88%
EPS 0.98 0.69 -8.84 -14.45 -18.98 -19.73 -8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6834 0.6744 0.7805 0.7975 0.7665 0.7602 0.8673 -14.70%
Adjusted Per Share Value based on latest NOSH - 450,221
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 26.53 29.45 37.62 30.19 29.67 45.04 44.95 -29.66%
EPS 0.98 0.69 -8.81 -14.42 -19.02 -19.67 -8.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.685 0.672 0.7779 0.7958 0.7684 0.7581 0.8652 -14.43%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.43 0.52 0.29 0.23 0.31 0.40 0.41 -
P/RPS 1.62 1.76 0.77 0.76 1.05 0.89 0.91 46.93%
P/EPS 44.08 75.41 -3.28 -1.59 -1.63 -2.03 -4.70 -
EY 2.27 1.33 -30.47 -62.83 -61.22 -49.31 -21.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.77 0.37 0.29 0.40 0.53 0.47 21.59%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 30/05/12 29/02/12 25/11/11 25/08/11 31/05/11 23/02/11 -
Price 0.44 0.47 0.56 0.25 0.22 0.34 0.40 -
P/RPS 1.66 1.59 1.48 0.83 0.74 0.75 0.89 51.58%
P/EPS 45.11 68.16 -6.34 -1.73 -1.16 -1.72 -4.59 -
EY 2.22 1.47 -15.78 -57.80 -86.26 -58.02 -21.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.72 0.31 0.29 0.45 0.46 24.65%

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