[KHSB] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
15-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 211,454 146,487 136,083 15,622 80,635 63,525 80,908 -1.01%
PBT -197,897 -83,150 15,073 -43,776 -37,755 4,953 5,228 -
Tax 11,274 4,344 -3,375 -837 37,755 -3,920 2,888 -1.43%
NP -186,623 -78,806 11,698 -44,613 0 1,033 8,116 -
-
NP to SH -192,225 -78,806 11,698 -44,613 -35,743 1,033 8,116 -
-
Tax Rate - - 22.39% - - 79.14% -55.24% -
Total Cost 398,077 225,293 124,385 60,235 80,635 62,492 72,792 -1.79%
-
Net Worth 425,031 702,054 321,694 117,196 161,977 18,869,466 19,860,327 4.17%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 425,031 702,054 321,694 117,196 161,977 18,869,466 19,860,327 4.17%
NOSH 449,959 450,034 224,961 119,991 119,983 114,777 119,352 -1.40%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -88.26% -53.80% 8.60% -285.58% 0.00% 1.63% 10.03% -
ROE -45.23% -11.23% 3.64% -38.07% -22.07% 0.01% 0.04% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 46.99 32.55 60.49 13.02 67.21 55.35 67.79 0.39%
EPS -42.72 -17.51 5.20 -37.18 -29.79 0.90 6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9446 1.56 1.43 0.9767 1.35 164.40 166.40 5.65%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 46.87 32.47 30.16 3.46 17.87 14.08 17.93 -1.01%
EPS -42.61 -17.47 2.59 -9.89 -7.92 0.23 1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9421 1.5561 0.713 0.2598 0.359 41.8231 44.0193 4.17%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - - -
Price 0.22 0.51 0.74 0.34 0.00 0.00 0.00 -
P/RPS 0.47 1.57 1.22 0.00 0.00 0.00 0.00 -100.00%
P/EPS -0.51 -2.91 14.23 0.00 0.00 0.00 0.00 -100.00%
EY -194.18 -34.34 7.03 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.33 0.52 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 21/02/05 25/02/04 15/04/03 28/02/02 07/03/01 29/02/00 -
Price 0.20 0.34 0.73 0.34 0.00 0.00 0.00 -
P/RPS 0.43 1.04 1.21 0.00 0.00 0.00 0.00 -100.00%
P/EPS -0.47 -1.94 14.04 0.00 0.00 0.00 0.00 -100.00%
EY -213.60 -51.50 7.12 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.51 0.00 0.00 0.00 0.00 -100.00%

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