[KHSB] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 60.04%
YoY- 91.64%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 74,393 169,736 209,901 125,123 93,364 225,976 251,430 -18.35%
PBT -6,436 -24,516 -32,462 19,057 -36,498 41,821 12,469 -
Tax 2,483 -5,112 -2,596 8,053 1,044 -15,210 -5,801 -
NP -3,953 -29,628 -35,058 27,110 -35,454 26,611 6,668 -
-
NP to SH -3,323 -39,734 -38,998 21,448 -38,481 20,999 3,995 -
-
Tax Rate - - - -42.26% - 36.37% 46.52% -
Total Cost 78,346 199,364 244,959 98,013 128,818 199,365 244,762 -17.27%
-
Net Worth 304,772 308,554 390,355 433,539 412,264 449,802 429,396 -5.54%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 304,772 308,554 390,355 433,539 412,264 449,802 429,396 -5.54%
NOSH 449,054 449,918 450,185 449,543 450,070 449,757 450,337 -0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -5.31% -17.46% -16.70% 21.67% -37.97% 11.78% 2.65% -
ROE -1.09% -12.88% -9.99% 4.95% -9.33% 4.67% 0.93% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.57 37.73 46.63 27.83 20.74 50.24 55.83 -18.31%
EPS -0.74 -8.83 -8.67 4.77 -8.55 4.67 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.6858 0.8671 0.9644 0.916 1.0001 0.9535 -5.50%
Adjusted Per Share Value based on latest NOSH - 449,819
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.49 37.62 46.52 27.73 20.69 50.09 55.73 -18.35%
EPS -0.74 -8.81 -8.64 4.75 -8.53 4.65 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6755 0.6839 0.8652 0.9609 0.9138 0.997 0.9517 -5.54%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.29 0.41 0.44 0.32 0.92 0.18 -
P/RPS 2.11 0.77 0.88 1.58 1.54 1.83 0.32 36.89%
P/EPS -47.30 -3.28 -4.73 9.22 -3.74 19.70 20.29 -
EY -2.11 -30.45 -21.13 10.84 -26.72 5.07 4.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.42 0.47 0.46 0.35 0.92 0.19 18.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.66 0.56 0.40 0.44 0.34 0.66 0.26 -
P/RPS 3.98 1.48 0.86 1.58 1.64 1.31 0.47 42.72%
P/EPS -89.19 -6.34 -4.62 9.22 -3.98 14.14 29.31 -
EY -1.12 -15.77 -21.66 10.84 -25.15 7.07 3.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.82 0.46 0.46 0.37 0.66 0.27 23.73%

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