[KHSB] YoY TTM Result on 30-Sep-2013 [#3]

Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -4.4%
YoY- 80.57%
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 41,735 119,110 136,205 253,911 48,757 184,575 182,126 -21.75%
PBT -8,403 -12,822 -51,483 25,062 -73,660 44,600 34,885 -
Tax 4,736 -2,247 -3,893 4,647 742 -5,931 -13,725 -
NP -3,667 -15,069 -55,376 29,709 -72,918 38,669 21,160 -
-
NP to SH -3,301 -16,986 -65,056 27,251 -81,360 35,521 16,918 -
-
Tax Rate - - - -18.54% - 13.30% 39.34% -
Total Cost 45,402 134,179 191,581 224,202 121,675 145,906 160,966 -19.00%
-
Net Worth 297,774 301,004 359,051 417,726 401,072 482,549 446,867 -6.53%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 297,774 301,004 359,051 417,726 401,072 482,549 446,867 -6.53%
NOSH 451,172 450,943 450,221 448,493 449,532 450,307 450,243 0.03%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin -8.79% -12.65% -40.66% 11.70% -149.55% 20.95% 11.62% -
ROE -1.11% -5.64% -18.12% 6.52% -20.29% 7.36% 3.79% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.25 26.41 30.25 56.61 10.85 40.99 40.45 -21.78%
EPS -0.73 -3.77 -14.45 6.08 -18.10 7.89 3.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6675 0.7975 0.9314 0.8922 1.0716 0.9925 -6.56%
Adjusted Per Share Value based on latest NOSH - 451,172
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 9.25 26.40 30.19 56.28 10.81 40.91 40.37 -21.75%
EPS -0.73 -3.76 -14.42 6.04 -18.03 7.87 3.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6672 0.7958 0.9259 0.889 1.0695 0.9905 -6.53%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.835 0.38 0.23 0.40 0.49 0.41 0.94 -
P/RPS 9.03 1.44 0.76 0.71 4.52 1.00 2.32 25.39%
P/EPS -114.13 -10.09 -1.59 6.58 -2.71 5.20 25.02 -
EY -0.88 -9.91 -62.83 15.19 -36.94 19.24 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.57 0.29 0.43 0.55 0.38 0.95 4.95%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 30/11/12 25/11/11 29/11/10 25/11/09 28/11/08 29/11/07 -
Price 0.835 0.38 0.25 0.41 0.46 0.32 0.90 -
P/RPS 9.03 1.44 0.83 0.72 4.24 0.78 2.22 26.31%
P/EPS -114.13 -10.09 -1.73 6.75 -2.54 4.06 23.95 -
EY -0.88 -9.91 -57.80 14.82 -39.35 24.65 4.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 0.57 0.31 0.44 0.52 0.30 0.91 5.70%

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