[KHSB] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 119.37%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 54,657 44,911 27,599 82,861 3,894 23,115 13,930 25.57%
PBT 190 -2,082 2,029 2,867 -9,563 -925 5,780 -43.38%
Tax 954 -369 -2,415 -1,067 272 1,627 -228 -
NP 1,144 -2,451 -386 1,800 -9,291 702 5,552 -23.13%
-
NP to SH 1,157 -986 -386 1,800 -9,291 702 5,552 -22.99%
-
Tax Rate -502.11% - 119.02% 37.22% - - 3.94% -
Total Cost 53,513 47,362 27,985 81,061 13,185 22,413 8,378 36.19%
-
Net Worth 424,886 461,627 655,185 665,999 147,208 174,905 20,216,522 -47.45%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 9,290 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 424,886 461,627 655,185 665,999 147,208 174,905 20,216,522 -47.45%
NOSH 445,000 448,181 451,851 449,999 120,662 118,983 120,695 24.28%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.09% -5.46% -1.40% 2.17% -238.60% 3.04% 39.86% -
ROE 0.27% -0.21% -0.06% 0.27% -6.31% 0.40% 0.03% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.28 10.02 6.11 18.41 3.23 19.43 11.54 1.04%
EPS 0.26 -0.22 -0.09 0.40 -7.70 0.59 4.60 -38.03%
DPS 0.00 0.00 0.00 0.00 7.70 0.00 0.00 -
NAPS 0.9548 1.03 1.45 1.48 1.22 1.47 167.50 -57.71%
Adjusted Per Share Value based on latest NOSH - 449,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 12.11 9.95 6.12 18.37 0.86 5.12 3.09 25.55%
EPS 0.26 -0.22 -0.09 0.40 -2.06 0.16 1.23 -22.80%
DPS 0.00 0.00 0.00 0.00 2.06 0.00 0.00 -
NAPS 0.9417 1.0232 1.4522 1.4762 0.3263 0.3877 44.8088 -47.45%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.20 0.17 0.37 0.73 0.00 0.00 0.00 -
P/RPS 1.63 1.70 6.06 3.96 0.00 0.00 0.00 -
P/EPS 76.92 -77.27 -433.12 182.50 0.00 0.00 0.00 -
EY 1.30 -1.29 -0.23 0.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.17 0.26 0.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 21/11/03 29/11/02 09/01/02 29/11/00 -
Price 0.22 0.22 0.41 0.70 0.34 0.00 0.00 -
P/RPS 1.79 2.20 6.71 3.80 0.00 0.00 0.00 -
P/EPS 84.62 -100.00 -479.95 175.00 0.00 0.00 0.00 -
EY 1.18 -1.00 -0.21 0.57 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.28 0.47 0.34 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