[KHSB] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 30.2%
YoY- 588.2%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 96,129 184,575 204,750 248,022 233,758 182,126 199,684 -38.43%
PBT -36,217 44,600 44,343 51,055 41,029 34,885 27,053 -
Tax 1,191 -5,931 -13,777 -19,058 -14,418 -13,725 -6,982 -
NP -35,026 38,669 30,566 31,997 26,611 21,160 20,071 -
-
NP to SH -38,142 35,521 28,586 27,225 20,910 16,918 16,229 -
-
Tax Rate - 13.30% 31.07% 37.33% 35.14% 39.34% 25.81% -
Total Cost 131,155 145,906 174,184 216,025 207,147 160,966 179,613 -18.83%
-
Net Worth 412,188 482,549 473,556 455,186 447,663 446,867 444,580 -4.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 412,188 482,549 473,556 455,186 447,663 446,867 444,580 -4.89%
NOSH 449,987 450,307 450,106 448,680 447,619 450,243 449,797 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -36.44% 20.95% 14.93% 12.90% 11.38% 11.62% 10.05% -
ROE -9.25% 7.36% 6.04% 5.98% 4.67% 3.79% 3.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.36 40.99 45.49 55.28 52.22 40.45 44.39 -38.45%
EPS -8.48 7.89 6.35 6.07 4.67 3.76 3.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 1.0716 1.0521 1.0145 1.0001 0.9925 0.9884 -4.92%
Adjusted Per Share Value based on latest NOSH - 448,680
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 21.31 40.91 45.38 54.97 51.81 40.37 44.26 -38.43%
EPS -8.45 7.87 6.34 6.03 4.63 3.75 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 1.0695 1.0496 1.0089 0.9922 0.9905 0.9854 -4.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.32 0.41 0.54 0.56 0.92 0.94 0.72 -
P/RPS 1.50 1.00 1.19 1.01 1.76 2.32 1.62 -4.97%
P/EPS -3.78 5.20 8.50 9.23 19.69 25.02 19.96 -
EY -26.49 19.24 11.76 10.84 5.08 4.00 5.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.38 0.51 0.55 0.92 0.95 0.73 -38.60%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 -
Price 0.34 0.32 0.47 0.63 0.66 0.90 1.15 -
P/RPS 1.59 0.78 1.03 1.14 1.26 2.22 2.59 -27.66%
P/EPS -4.01 4.06 7.40 10.38 14.13 23.95 31.87 -
EY -24.93 24.65 13.51 9.63 7.08 4.18 3.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.30 0.45 0.62 0.66 0.91 1.16 -53.15%

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