[KHSB] YoY Cumulative 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- 5.98%
YoY- 145.82%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 12,003 35,828 85,853 154,805 19,372 65,075 101,148 -29.87%
PBT 487 1,454 -37,573 7,726 7,098 24,984 21,606 -46.82%
Tax 69 -1,773 -4,936 -3,459 -5,423 -2,042 -2,620 -
NP 556 -319 -42,509 4,267 1,675 22,942 18,986 -44.45%
-
NP to SH -984 -1,145 -45,291 1,542 -3,365 23,385 15,709 -
-
Tax Rate -14.17% 121.94% - 44.77% 76.40% 8.17% 12.13% -
Total Cost 11,447 36,147 128,362 150,538 17,697 42,133 82,162 -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 -0.32% -0.37% -13.12% 0.36% -0.82% 4.94% 3.53% -
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 2.68 7.82 19.07 34.13 4.32 14.47 22.47 -29.81%
EPS -0.22 -0.25 -10.06 0.34 -0.75 5.20 3.49 -
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 2.66 7.94 19.03 34.31 4.29 14.42 22.42 -29.87%
EPS -0.22 -0.25 -10.04 0.34 -0.75 5.18 3.48 -
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 28.32 5.50 1.63 1.11 13.43 3.73 3.20 43.77%
P/EPS -345.45 -172.00 -3.08 111.76 -77.33 10.38 20.63 -
EY -0.29 -0.58 -32.45 0.89 -1.29 9.63 4.85 -
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 31.11 5.62 1.15 1.11 12.28 3.25 5.12 35.04%
P/EPS -379.55 -176.00 -2.19 111.76 -70.67 9.04 32.95 -
EY -0.26 -0.57 -45.73 0.89 -1.42 11.06 3.03 -
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