[KHSB] YoY Annual (Unaudited) 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
YoY- 102.08%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 125,123 93,364 225,976 251,430 211,454 146,487 136,083 -1.38%
PBT 19,057 -36,498 41,821 12,469 -197,897 -83,150 15,073 3.98%
Tax 8,053 1,044 -15,210 -5,801 11,274 4,344 -3,375 -
NP 27,110 -35,454 26,611 6,668 -186,623 -78,806 11,698 15.02%
-
NP to SH 21,448 -38,481 20,999 3,995 -192,225 -78,806 11,698 10.62%
-
Tax Rate -42.26% - 36.37% 46.52% - - 22.39% -
Total Cost 98,013 128,818 199,365 244,762 398,077 225,293 124,385 -3.89%
-
Net Worth 433,539 412,264 449,802 429,396 425,031 702,054 321,694 5.09%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 433,539 412,264 449,802 429,396 425,031 702,054 321,694 5.09%
NOSH 449,543 450,070 449,757 450,337 449,959 450,034 224,961 12.21%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 21.67% -37.97% 11.78% 2.65% -88.26% -53.80% 8.60% -
ROE 4.95% -9.33% 4.67% 0.93% -45.23% -11.23% 3.64% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.83 20.74 50.24 55.83 46.99 32.55 60.49 -12.12%
EPS 4.77 -8.55 4.67 0.89 -42.72 -17.51 5.20 -1.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9644 0.916 1.0001 0.9535 0.9446 1.56 1.43 -6.34%
Adjusted Per Share Value based on latest NOSH - 445,714
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 27.73 20.69 50.09 55.73 46.87 32.47 30.16 -1.38%
EPS 4.75 -8.53 4.65 0.89 -42.61 -17.47 2.59 10.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9609 0.9138 0.997 0.9517 0.9421 1.5561 0.713 5.09%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.32 0.92 0.18 0.22 0.51 0.74 -
P/RPS 1.58 1.54 1.83 0.32 0.47 1.57 1.22 4.39%
P/EPS 9.22 -3.74 19.70 20.29 -0.51 -2.91 14.23 -6.97%
EY 10.84 -26.72 5.07 4.93 -194.18 -34.34 7.03 7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.92 0.19 0.23 0.33 0.52 -2.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 21/02/05 25/02/04 -
Price 0.44 0.34 0.66 0.26 0.20 0.34 0.73 -
P/RPS 1.58 1.64 1.31 0.47 0.43 1.04 1.21 4.54%
P/EPS 9.22 -3.98 14.14 29.31 -0.47 -1.94 14.04 -6.76%
EY 10.84 -25.15 7.07 3.41 -213.60 -51.50 7.12 7.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.66 0.27 0.21 0.22 0.51 -1.70%

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