[KHSB] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 734.44%
YoY- 133.67%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 167,603 222,865 160,293 142,716 82,861 0 28,484 224.87%
PBT 6,580 10,692 13,913 21,362 2,867 0 -41,737 -
Tax -3,204 -1,856 -6,239 -6,342 -1,067 0 1,220 -
NP 3,376 8,836 7,674 15,020 1,800 0 -40,517 -
-
NP to SH 3,376 8,836 7,674 15,020 1,800 0 -42,550 -
-
Tax Rate 48.69% 17.36% 44.84% 29.69% 37.22% - - -
Total Cost 164,227 214,029 152,619 127,696 81,061 0 69,001 77.98%
-
Net Worth 655,185 649,506 634,500 224,954 665,999 0 115,296 217.43%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - 9,290 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 655,185 649,506 634,500 224,954 665,999 0 115,296 217.43%
NOSH 451,851 451,046 450,000 224,954 449,999 120,101 120,101 141.31%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.01% 3.96% 4.79% 10.52% 2.17% 0.00% -142.24% -
ROE 0.52% 1.36% 1.21% 6.68% 0.27% 0.00% -36.90% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.09 49.41 35.62 63.44 18.41 0.00 23.72 34.60%
EPS 0.75 1.96 1.71 6.68 0.40 0.00 -35.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.70 -
NAPS 1.45 1.44 1.41 1.00 1.48 0.00 0.96 31.54%
Adjusted Per Share Value based on latest NOSH - 224,954
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 37.15 49.40 35.53 31.63 18.37 0.00 6.31 225.00%
EPS 0.75 1.96 1.70 3.33 0.40 0.00 -9.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
NAPS 1.4522 1.4396 1.4063 0.4986 1.4762 0.00 0.2555 217.47%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.37 0.62 0.77 0.74 0.73 0.65 0.34 -
P/RPS 1.00 1.25 2.16 1.17 3.96 0.00 1.43 -21.16%
P/EPS 49.52 31.65 45.15 11.08 182.50 0.00 -0.96 -
EY 2.02 3.16 2.21 9.02 0.55 0.00 -104.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.65 -
P/NAPS 0.26 0.43 0.55 0.74 0.49 0.00 0.35 -17.93%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 - - - - 28/05/03 -
Price 0.41 0.47 0.00 0.00 0.00 0.00 0.34 -
P/RPS 1.11 0.95 0.00 0.00 0.00 0.00 1.43 -15.49%
P/EPS 54.88 23.99 0.00 0.00 0.00 0.00 -0.96 -
EY 1.82 4.17 0.00 0.00 0.00 0.00 -104.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.65 -
P/NAPS 0.28 0.33 0.00 0.00 0.00 0.00 0.35 -13.78%

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