[KHSB] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 215.3%
YoY- 83.33%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 138,247 213,268 110,797 114,381 82,861 21,739 62,930 14.00%
PBT 29,628 8,448 1,043 4,196 2,867 -15,708 -23,179 -
Tax -8,409 -1,721 -15 -896 -1,067 -57 23,179 -
NP 21,219 6,727 1,028 3,300 1,800 -15,765 0 -
-
NP to SH 17,554 4,632 213 3,300 1,800 -15,765 -21,455 -
-
Tax Rate 28.38% 20.37% 1.44% 21.35% 37.22% - - -
Total Cost 117,028 206,541 109,769 111,081 81,061 37,504 62,930 10.88%
-
Net Worth 446,726 429,381 548,474 652,199 665,999 146,372 176,391 16.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 15,764 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 446,726 429,381 548,474 652,199 665,999 146,372 176,391 16.74%
NOSH 450,102 449,708 532,500 449,793 449,999 119,977 119,994 24.63%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 15.35% 3.15% 0.93% 2.89% 2.17% -72.52% 0.00% -
ROE 3.93% 1.08% 0.04% 0.51% 0.27% -10.77% -12.16% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.71 47.42 20.81 25.43 18.41 18.12 52.44 -8.52%
EPS 3.90 1.03 0.04 0.73 0.40 -13.14 -17.88 -
DPS 0.00 0.00 0.00 0.00 0.00 13.14 0.00 -
NAPS 0.9925 0.9548 1.03 1.45 1.48 1.22 1.47 -6.33%
Adjusted Per Share Value based on latest NOSH - 451,851
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 30.64 47.27 24.56 25.35 18.37 4.82 13.95 14.00%
EPS 3.89 1.03 0.05 0.73 0.40 -3.49 -4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 3.49 0.00 -
NAPS 0.9901 0.9517 1.2157 1.4456 1.4762 0.3244 0.391 16.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.94 0.20 0.17 0.37 0.73 0.00 0.00 -
P/RPS 3.06 0.42 0.82 1.45 3.96 0.00 0.00 -
P/EPS 24.10 19.42 425.00 50.43 182.50 0.00 0.00 -
EY 4.15 5.15 0.24 1.98 0.55 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.21 0.17 0.26 0.49 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 29/11/02 09/01/02 -
Price 0.90 0.22 0.22 0.41 0.70 0.34 0.00 -
P/RPS 2.93 0.46 1.06 1.61 3.80 0.00 0.00 -
P/EPS 23.08 21.36 550.00 55.88 175.00 0.00 0.00 -
EY 4.33 4.68 0.18 1.79 0.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.23 0.21 0.28 0.47 0.34 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