[KHSB] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
15-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -48.45%
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 233,910 152,259 142,716 35,644 80,635 63,525 29.76%
PBT -197,477 -48,215 21,362 -43,776 -37,598 4,953 -
Tax 10,802 -490 -6,342 5,637 24,013 599 78.26%
NP -186,675 -48,705 15,020 -38,139 -13,585 5,552 -
-
NP to SH -192,226 -48,705 15,020 -44,613 -35,742 4,366 -
-
Tax Rate - - 29.69% - - -12.09% -
Total Cost 420,585 200,964 127,696 73,783 94,220 57,973 48.60%
-
Net Worth 517,541 517,720 224,954 117,203 161,954 181,493 23.30%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - 9,290 690 - -
Div Payout % - - - 0.00% 0.00% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 517,541 517,720 224,954 117,203 161,954 181,493 23.30%
NOSH 450,036 450,192 224,954 119,999 119,966 110,666 32.36%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -79.81% -31.99% 10.52% -107.00% -16.85% 8.74% -
ROE -37.14% -9.41% 6.68% -38.06% -22.07% 2.41% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.98 33.82 63.44 29.70 67.21 57.40 -1.96%
EPS -42.71 -10.82 6.68 -37.18 -29.79 3.95 -
DPS 0.00 0.00 0.00 7.70 0.58 0.00 -
NAPS 1.15 1.15 1.00 0.9767 1.35 1.64 -6.84%
Adjusted Per Share Value based on latest NOSH - 119,999
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 51.84 33.75 31.63 7.90 17.87 14.08 29.76%
EPS -42.61 -10.80 3.33 -9.89 -7.92 0.97 -
DPS 0.00 0.00 0.00 2.06 0.15 0.00 -
NAPS 1.1471 1.1475 0.4986 0.2598 0.359 0.4023 23.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.22 0.51 0.74 0.34 0.00 0.00 -
P/RPS 0.42 1.51 1.17 1.14 0.00 0.00 -
P/EPS -0.52 -4.71 11.08 -0.91 0.00 0.00 -
EY -194.15 -21.21 9.02 -109.35 0.00 0.00 -
DY 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.19 0.44 0.74 0.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/06 21/02/05 - 15/04/03 28/02/02 07/03/01 -
Price 0.20 0.34 0.00 0.34 0.00 0.00 -
P/RPS 0.38 1.01 0.00 1.14 0.00 0.00 -
P/EPS -0.47 -3.14 0.00 -0.91 0.00 0.00 -
EY -213.57 -31.82 0.00 -109.35 0.00 0.00 -
DY 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.17 0.30 0.00 0.35 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