[KHSB] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 178.72%
YoY- 150.16%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 1,858 9,897 46,753 46,335 9,464 46,613 32,349 -37.85%
PBT 4,703 -4,935 -42,604 2,508 -15,276 10,947 921 31.19%
Tax 13 -333 -3,437 -460 1,886 -4,686 -46 -
NP 4,716 -5,268 -46,041 2,048 -13,390 6,261 875 32.37%
-
NP to SH 2,616 -5,215 -48,050 1,455 -12,810 6,461 146 61.69%
-
Tax Rate -0.28% - - 18.34% - 42.81% 4.99% -
Total Cost -2,858 15,165 92,794 44,287 22,854 40,352 31,474 -
-
Net Worth 308,507 303,189 342,018 430,907 399,267 455,186 515,136 -8.18%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 308,507 303,189 342,018 430,907 399,267 455,186 515,136 -8.18%
NOSH 451,034 449,568 449,906 454,687 449,473 448,680 486,666 -1.25%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 253.82% -53.23% -98.48% 4.42% -141.48% 13.43% 2.70% -
ROE 0.85% -1.72% -14.05% 0.34% -3.21% 1.42% 0.03% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.41 2.20 10.39 10.19 2.11 10.39 6.65 -37.12%
EPS 0.58 -1.16 -10.68 0.32 -2.85 1.44 0.03 63.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.684 0.6744 0.7602 0.9477 0.8883 1.0145 1.0585 -7.01%
Adjusted Per Share Value based on latest NOSH - 451,034
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 0.41 2.19 10.36 10.27 2.10 10.33 7.17 -37.90%
EPS 0.58 -1.16 -10.65 0.32 -2.84 1.43 0.03 63.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.672 0.7581 0.9551 0.885 1.0089 1.1418 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.52 0.40 0.45 0.34 0.56 0.82 -
P/RPS 151.72 23.62 3.85 4.42 16.15 5.39 12.34 51.86%
P/EPS 107.76 -44.83 -3.75 140.63 -11.93 38.89 2,733.33 -41.63%
EY 0.93 -2.23 -26.70 0.71 -8.38 2.57 0.04 68.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 0.53 0.47 0.38 0.55 0.77 2.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 31/05/11 26/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.725 0.47 0.34 0.36 0.52 0.63 0.63 -
P/RPS 176.00 21.35 3.27 3.53 24.70 6.06 9.48 62.65%
P/EPS 125.00 -40.52 -3.18 112.50 -18.25 43.75 2,100.00 -37.48%
EY 0.80 -2.47 -31.41 0.89 -5.48 2.29 0.05 58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.70 0.45 0.38 0.59 0.62 0.60 9.93%

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