[KHSB] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 102.13%
YoY- 102.08%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 182,126 199,684 230,485 257,595 329,764 320,018 263,878 -21.88%
PBT 34,885 27,053 9,305 14,088 -189,625 -191,897 -192,151 -
Tax -13,725 -6,982 -4,305 -7,420 8,701 7,378 7,428 -
NP 21,160 20,071 5,000 6,668 -180,924 -184,519 -184,723 -
-
NP to SH 16,918 16,229 3,956 3,995 -187,806 -189,949 -192,632 -
-
Tax Rate 39.34% 25.81% 46.27% 52.67% - - - -
Total Cost 160,966 179,613 225,485 250,927 510,688 504,537 448,601 -49.47%
-
Net Worth 446,867 444,580 515,136 424,988 424,886 429,187 490,249 -5.98%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 446,867 444,580 515,136 424,988 424,886 429,187 490,249 -5.98%
NOSH 450,243 449,797 486,666 445,714 445,000 450,684 462,500 -1.77%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 11.62% 10.05% 2.17% 2.59% -54.86% -57.66% -70.00% -
ROE 3.79% 3.65% 0.77% 0.94% -44.20% -44.26% -39.29% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.45 44.39 47.36 57.79 74.10 71.01 57.05 -20.46%
EPS 3.76 3.61 0.81 0.90 -42.20 -42.15 -41.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9925 0.9884 1.0585 0.9535 0.9548 0.9523 1.06 -4.28%
Adjusted Per Share Value based on latest NOSH - 445,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.37 44.26 51.09 57.09 73.09 70.93 58.49 -21.88%
EPS 3.75 3.60 0.88 0.89 -41.63 -42.10 -42.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9905 0.9854 1.1418 0.942 0.9417 0.9513 1.0866 -5.98%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.94 0.72 0.82 0.18 0.20 0.20 0.19 -
P/RPS 2.32 1.62 1.73 0.31 0.27 0.28 0.33 266.55%
P/EPS 25.02 19.96 100.88 20.08 -0.47 -0.47 -0.46 -
EY 4.00 5.01 0.99 4.98 -211.02 -210.73 -219.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.77 0.19 0.21 0.21 0.18 202.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 30/05/07 28/02/07 29/11/06 29/08/06 29/05/06 -
Price 0.90 1.15 0.63 0.26 0.22 0.21 0.22 -
P/RPS 2.22 2.59 1.33 0.45 0.30 0.30 0.39 218.46%
P/EPS 23.95 31.87 77.50 29.01 -0.52 -0.50 -0.53 -
EY 4.18 3.14 1.29 3.45 -191.83 -200.70 -189.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 0.60 0.27 0.23 0.22 0.21 165.55%

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