[KHSB] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -0.74%
YoY- -2525.77%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 184,575 182,126 329,764 142,903 167,603 82,861 47,232 25.47%
PBT 44,600 34,885 -189,625 -86,304 6,580 2,867 -30,127 -
Tax -5,931 -13,725 8,701 5,174 -3,204 -1,067 20,836 -
NP 38,669 21,160 -180,924 -81,130 3,376 1,800 -9,291 -
-
NP to SH 35,521 16,918 -187,806 -81,894 3,376 1,800 -30,053 -
-
Tax Rate 13.30% 39.34% - - 48.69% 37.22% - -
Total Cost 145,906 160,966 510,688 224,033 164,227 81,061 56,523 17.10%
-
Net Worth 482,549 446,867 424,886 461,627 655,185 665,999 147,208 21.85%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 9,290 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 482,549 446,867 424,886 461,627 655,185 665,999 147,208 21.85%
NOSH 450,307 450,243 445,000 448,181 451,851 449,999 120,662 24.51%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 20.95% 11.62% -54.86% -56.77% 2.01% 2.17% -19.67% -
ROE 7.36% 3.79% -44.20% -17.74% 0.52% 0.27% -20.42% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.99 40.45 74.10 31.89 37.09 18.41 39.14 0.77%
EPS 7.89 3.76 -42.20 -18.27 0.75 0.40 -24.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.70 -
NAPS 1.0716 0.9925 0.9548 1.03 1.45 1.48 1.22 -2.13%
Adjusted Per Share Value based on latest NOSH - 448,181
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 40.91 40.37 73.09 31.67 37.15 18.37 10.47 25.47%
EPS 7.87 3.75 -41.63 -18.15 0.75 0.40 -6.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
NAPS 1.0695 0.9905 0.9417 1.0232 1.4522 1.4762 0.3263 21.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.41 0.94 0.20 0.17 0.37 0.73 0.00 -
P/RPS 1.00 2.32 0.27 0.53 1.00 3.96 0.00 -
P/EPS 5.20 25.02 -0.47 -0.93 49.52 182.50 0.00 -
EY 19.24 4.00 -211.02 -107.49 2.02 0.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.95 0.21 0.17 0.26 0.49 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 29/11/06 28/11/05 29/11/04 - 29/11/02 -
Price 0.32 0.90 0.22 0.22 0.41 0.00 0.34 -
P/RPS 0.78 2.22 0.30 0.69 1.11 0.00 0.87 -1.80%
P/EPS 4.06 23.95 -0.52 -1.20 54.88 0.00 -1.37 -
EY 24.65 4.18 -191.83 -83.06 1.82 0.00 -73.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.65 -
P/NAPS 0.30 0.91 0.23 0.21 0.28 0.00 0.28 1.15%

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