[KHSB] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -134.73%
YoY- -294.67%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 329,764 320,018 263,878 233,910 142,903 125,591 158,401 62.96%
PBT -189,625 -191,897 -192,151 -197,477 -86,304 -82,193 -75,323 84.95%
Tax 8,701 7,378 7,428 10,802 5,174 3,128 4,454 56.20%
NP -180,924 -184,519 -184,723 -186,675 -81,130 -79,065 -70,869 86.68%
-
NP to SH -187,806 -189,949 -192,632 -192,226 -81,894 -81,294 -70,869 91.38%
-
Tax Rate - - - - - - - -
Total Cost 510,688 504,537 448,601 420,585 224,033 204,656 229,270 70.47%
-
Net Worth 424,886 429,187 490,249 517,541 461,627 480,930 486,438 -8.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 424,886 429,187 490,249 517,541 461,627 480,930 486,438 -8.61%
NOSH 445,000 450,684 462,500 450,036 448,181 466,923 454,615 -1.41%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -54.86% -57.66% -70.00% -79.81% -56.77% -62.95% -44.74% -
ROE -44.20% -44.26% -39.29% -37.14% -17.74% -16.90% -14.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 74.10 71.01 57.05 51.98 31.89 26.90 34.84 65.30%
EPS -42.20 -42.15 -41.65 -42.71 -18.27 -17.41 -15.59 94.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9548 0.9523 1.06 1.15 1.03 1.03 1.07 -7.30%
Adjusted Per Share Value based on latest NOSH - 450,036
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 73.09 70.93 58.49 51.84 31.67 27.84 35.11 62.96%
EPS -41.63 -42.10 -42.70 -42.61 -18.15 -18.02 -15.71 91.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9417 0.9513 1.0866 1.1471 1.0232 1.066 1.0782 -8.62%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.20 0.20 0.19 0.22 0.17 0.19 0.25 -
P/RPS 0.27 0.28 0.33 0.42 0.53 0.71 0.72 -47.96%
P/EPS -0.47 -0.47 -0.46 -0.52 -0.93 -1.09 -1.60 -55.77%
EY -211.02 -210.73 -219.21 -194.15 -107.49 -91.63 -62.36 125.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.18 0.19 0.17 0.18 0.23 -5.87%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 29/05/06 28/02/06 28/11/05 26/08/05 30/05/05 -
Price 0.22 0.21 0.22 0.20 0.22 0.19 0.21 -
P/RPS 0.30 0.30 0.39 0.38 0.69 0.71 0.60 -36.97%
P/EPS -0.52 -0.50 -0.53 -0.47 -1.20 -1.09 -1.35 -47.02%
EY -191.83 -200.70 -189.32 -213.57 -83.06 -91.63 -74.23 88.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.22 0.21 0.17 0.21 0.18 0.20 9.75%

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