[KHSB] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 15.14%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 199,684 320,018 125,591 222,865 0 66,453 86,668 14.91%
PBT 27,053 -191,897 -82,193 10,692 0 -21,489 -12,998 -
Tax -6,982 7,378 3,128 -1,856 0 3,463 18,550 -
NP 20,071 -184,519 -79,065 8,836 0 -18,026 5,552 23.87%
-
NP to SH 16,229 -189,949 -81,294 8,836 0 -20,059 -16,937 -
-
Tax Rate 25.81% - - 17.36% - - - -
Total Cost 179,613 504,537 204,656 214,029 0 84,479 81,116 14.15%
-
Net Worth 444,580 429,187 480,930 649,506 0 155,181 175,288 16.77%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 690 - -
Div Payout % - - - - - 0.00% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 444,580 429,187 480,930 649,506 0 155,181 175,288 16.77%
NOSH 449,797 450,684 466,923 451,046 120,101 120,295 120,060 24.61%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 10.05% -57.66% -62.95% 3.96% 0.00% -27.13% 6.41% -
ROE 3.65% -44.26% -16.90% 1.36% 0.00% -12.93% -9.66% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.39 71.01 26.90 49.41 0.00 55.24 72.19 -7.78%
EPS 3.61 -42.15 -17.41 1.96 0.00 -16.67 -14.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.58 0.00 -
NAPS 0.9884 0.9523 1.03 1.44 0.00 1.29 1.46 -6.29%
Adjusted Per Share Value based on latest NOSH - 451,046
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.26 70.93 27.84 49.40 0.00 14.73 19.21 14.91%
EPS 3.60 -42.10 -18.02 1.96 0.00 -4.45 -3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.15 0.00 -
NAPS 0.9854 0.9513 1.066 1.4396 0.00 0.344 0.3885 16.77%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.72 0.20 0.19 0.62 0.65 0.00 0.00 -
P/RPS 1.62 0.28 0.71 1.25 0.00 0.00 0.00 -
P/EPS 19.96 -0.47 -1.09 31.65 0.00 0.00 0.00 -
EY 5.01 -210.73 -91.63 3.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.21 0.18 0.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 26/08/05 27/08/04 - 29/08/02 30/08/01 -
Price 1.15 0.21 0.19 0.47 0.00 0.00 0.00 -
P/RPS 2.59 0.30 0.71 0.95 0.00 0.00 0.00 -
P/EPS 31.87 -0.50 -1.09 23.99 0.00 0.00 0.00 -
EY 3.14 -200.70 -91.63 4.17 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.22 0.18 0.33 0.00 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