[KHSB] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 103.0%
YoY- 105.56%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 186,452 129,396 237,836 117,964 70,308 23,636 52,276 23.58%
PBT 43,788 3,684 22,816 1,512 -42,892 -9,460 -17,616 -
Tax -18,744 -184 -12,644 852 412 -52 17,616 -
NP 25,044 3,500 10,172 2,364 -42,480 -9,512 0 -
-
NP to SH 25,844 584 740 2,364 -42,480 -9,512 -17,764 -
-
Tax Rate 42.81% 4.99% 55.42% -56.35% - - - -
Total Cost 161,408 125,896 227,664 115,600 112,788 33,148 52,276 20.65%
-
Net Worth 455,186 515,136 490,249 486,438 634,500 115,296 157,235 19.36%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 455,186 515,136 490,249 486,438 634,500 115,296 157,235 19.36%
NOSH 448,680 486,666 462,500 454,615 450,000 120,101 120,027 24.55%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 13.43% 2.70% 4.28% 2.00% -60.42% -40.24% 0.00% -
ROE 5.68% 0.11% 0.15% 0.49% -6.70% -8.25% -11.30% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 41.56 26.59 51.42 25.95 15.62 19.68 43.55 -0.77%
EPS 5.76 0.12 0.16 0.52 -9.44 -7.92 -14.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0145 1.0585 1.06 1.07 1.41 0.96 1.31 -4.16%
Adjusted Per Share Value based on latest NOSH - 454,615
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 41.33 28.68 52.72 26.15 15.58 5.24 11.59 23.57%
EPS 5.73 0.13 0.16 0.52 -9.42 -2.11 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0089 1.1418 1.0866 1.0782 1.4063 0.2555 0.3485 19.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 0.56 0.82 0.19 0.25 0.77 0.34 0.00 -
P/RPS 1.35 3.08 0.37 0.96 4.93 0.00 0.00 -
P/EPS 9.72 683.33 118.75 48.08 -8.16 0.00 0.00 -
EY 10.29 0.15 0.84 2.08 -12.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.77 0.18 0.23 0.55 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 28/05/08 30/05/07 29/05/06 30/05/05 25/05/04 28/05/03 31/05/02 -
Price 0.63 0.63 0.22 0.21 0.68 0.34 0.00 -
P/RPS 1.52 2.37 0.43 0.81 4.35 0.00 0.00 -
P/EPS 10.94 525.00 137.50 40.38 -7.20 0.00 0.00 -
EY 9.14 0.19 0.73 2.48 -13.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.60 0.21 0.20 0.48 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