[KHSB] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -47.01%
YoY- 145.82%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 24,006 71,656 171,706 309,610 38,744 130,150 202,296 -29.87%
PBT 974 2,908 -75,146 15,452 14,196 49,968 43,212 -46.82%
Tax 138 -3,546 -9,872 -6,918 -10,846 -4,084 -5,240 -
NP 1,112 -638 -85,018 8,534 3,350 45,884 37,972 -44.45%
-
NP to SH -1,968 -2,290 -90,582 3,084 -6,730 46,770 31,418 -
-
Tax Rate -14.17% 121.94% - 44.77% 76.40% 8.17% 12.13% -
Total Cost 22,894 72,294 256,724 301,076 35,394 84,266 164,324 -27.97%
-
Net Worth 302,803 312,997 345,084 429,220 407,972 473,141 444,893 -6.20%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 302,803 312,997 345,084 429,220 407,972 473,141 444,893 -6.20%
NOSH 447,272 458,000 450,208 453,529 448,666 449,711 450,114 -0.10%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.63% -0.89% -49.51% 2.76% 8.65% 35.25% 18.77% -
ROE -0.65% -0.73% -26.25% 0.72% -1.65% 9.88% 7.06% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.37 15.65 38.14 68.27 8.64 28.94 44.94 -29.79%
EPS -0.44 -0.50 -20.12 0.68 -1.50 10.40 6.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.677 0.6834 0.7665 0.9464 0.9093 1.0521 0.9884 -6.10%
Adjusted Per Share Value based on latest NOSH - 520,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 5.32 15.88 38.06 68.62 8.59 28.85 44.84 -29.87%
EPS -0.44 -0.51 -20.08 0.68 -1.49 10.37 6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6711 0.6937 0.7649 0.9513 0.9042 1.0487 0.9861 -6.20%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.76 0.43 0.31 0.38 0.58 0.54 0.72 -
P/RPS 14.16 2.75 0.81 0.56 6.72 1.87 1.60 43.77%
P/EPS -172.73 -86.00 -1.54 55.88 -38.67 5.19 10.32 -
EY -0.58 -1.16 -64.90 1.79 -2.59 19.26 9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.63 0.40 0.40 0.64 0.51 0.73 7.38%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 -
Price 0.835 0.44 0.22 0.38 0.53 0.47 1.15 -
P/RPS 15.56 2.81 0.58 0.56 6.14 1.62 2.56 35.05%
P/EPS -189.77 -88.00 -1.09 55.88 -35.33 4.52 16.48 -
EY -0.53 -1.14 -91.45 1.79 -2.83 22.13 6.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.64 0.29 0.40 0.58 0.45 1.16 0.98%

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