[KHSB] YoY 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- -104.98%
YoY- -121.44%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 37,099 54,657 44,911 27,599 82,861 3,894 23,115 8.20%
PBT 8,022 190 -2,082 2,029 2,867 -9,563 -925 -
Tax -5,789 954 -369 -2,415 -1,067 272 1,627 -
NP 2,233 1,144 -2,451 -386 1,800 -9,291 702 21.26%
-
NP to SH 1,846 1,157 -986 -386 1,800 -9,291 702 17.47%
-
Tax Rate 72.16% -502.11% - 119.02% 37.22% - - -
Total Cost 34,866 53,513 47,362 27,985 81,061 13,185 22,413 7.63%
-
Net Worth 446,867 424,886 461,627 655,185 665,999 147,208 174,905 16.91%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 9,290 - -
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 446,867 424,886 461,627 655,185 665,999 147,208 174,905 16.91%
NOSH 450,243 445,000 448,181 451,851 449,999 120,662 118,983 24.81%
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 6.02% 2.09% -5.46% -1.40% 2.17% -238.60% 3.04% -
ROE 0.41% 0.27% -0.21% -0.06% 0.27% -6.31% 0.40% -
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 8.24 12.28 10.02 6.11 18.41 3.23 19.43 -13.31%
EPS 0.41 0.26 -0.22 -0.09 0.40 -7.70 0.59 -5.88%
DPS 0.00 0.00 0.00 0.00 0.00 7.70 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 8.22 12.11 9.95 6.12 18.37 0.86 5.12 8.20%
EPS 0.41 0.26 -0.22 -0.09 0.40 -2.06 0.16 16.97%
DPS 0.00 0.00 0.00 0.00 0.00 2.06 0.00 -
NAPS 0.9905 0.9417 1.0232 1.4522 1.4762 0.3263 0.3877 16.91%
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 11.41 1.63 1.70 6.06 3.96 0.00 0.00 -
P/EPS 229.27 76.92 -77.27 -433.12 182.50 0.00 0.00 -
EY 0.44 1.30 -1.29 -0.23 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 10.92 1.79 2.20 6.71 3.80 0.00 0.00 -
P/EPS 219.51 84.62 -100.00 -479.95 175.00 0.00 0.00 -
EY 0.46 1.18 -1.00 -0.21 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