[KHSB] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.35%
YoY- 141.86%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 130,150 202,296 317,222 131,772 173,564 0 51,266 16.78%
PBT 49,968 43,212 16,516 6,248 -8,764 0 -12,290 -
Tax -4,084 -5,240 -5,350 708 3,040 0 12,290 -
NP 45,884 37,972 11,166 6,956 -5,724 0 0 -
-
NP to SH 46,770 31,418 6,950 2,396 -5,724 0 -12,948 -
-
Tax Rate 8.17% 12.13% 32.39% -11.33% - - - -
Total Cost 84,266 164,324 306,056 124,816 179,288 0 51,266 8.62%
-
Net Worth 473,141 444,893 429,771 474,592 643,950 0 154,656 20.46%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 473,141 444,893 429,771 474,592 643,950 0 154,656 20.46%
NOSH 449,711 450,114 451,298 460,769 447,187 120,101 119,888 24.62%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 35.25% 18.77% 3.52% 5.28% -3.30% 0.00% 0.00% -
ROE 9.88% 7.06% 1.62% 0.50% -0.89% 0.00% -8.37% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 28.94 44.94 70.29 28.60 38.81 0.00 42.76 -6.29%
EPS 10.40 6.98 1.54 0.52 -1.28 0.00 -10.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 0.9884 0.9523 1.03 1.44 0.00 1.29 -3.33%
Adjusted Per Share Value based on latest NOSH - 466,923
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 28.85 44.84 70.31 29.21 38.47 0.00 11.36 16.78%
EPS 10.37 6.96 1.54 0.53 -1.27 0.00 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0487 0.9861 0.9526 1.0519 1.4273 0.00 0.3428 20.46%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 0.54 0.72 0.20 0.19 0.62 0.65 0.00 -
P/RPS 1.87 1.60 0.28 0.66 1.60 0.00 0.00 -
P/EPS 5.19 10.32 12.99 36.54 -48.44 0.00 0.00 -
EY 19.26 9.69 7.70 2.74 -2.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.73 0.21 0.18 0.43 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 28/08/07 29/08/06 26/08/05 27/08/04 - 29/08/02 -
Price 0.47 1.15 0.21 0.19 0.47 0.00 0.00 -
P/RPS 1.62 2.56 0.30 0.66 1.21 0.00 0.00 -
P/EPS 4.52 16.48 13.64 36.54 -36.72 0.00 0.00 -
EY 22.13 6.07 7.33 2.74 -2.72 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 1.16 0.22 0.18 0.33 0.00 0.00 -

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