[KHSB] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -134.73%
YoY- -294.67%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 96,129 233,758 257,595 233,910 152,259 142,716 35,644 17.96%
PBT -36,217 41,029 14,088 -197,477 -48,215 21,362 -43,776 -3.10%
Tax 1,191 -14,418 -7,420 10,802 -490 -6,342 5,637 -22.80%
NP -35,026 26,611 6,668 -186,675 -48,705 15,020 -38,139 -1.40%
-
NP to SH -38,142 20,910 3,995 -192,226 -48,705 15,020 -44,613 -2.57%
-
Tax Rate - 35.14% 52.67% - - 29.69% - -
Total Cost 131,155 207,147 250,927 420,585 200,964 127,696 73,783 10.05%
-
Net Worth 412,188 447,663 424,988 517,541 517,720 224,954 117,203 23.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 9,290 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 412,188 447,663 424,988 517,541 517,720 224,954 117,203 23.29%
NOSH 449,987 447,619 445,714 450,036 450,192 224,954 119,999 24.61%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -36.44% 11.38% 2.59% -79.81% -31.99% 10.52% -107.00% -
ROE -9.25% 4.67% 0.94% -37.14% -9.41% 6.68% -38.06% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.36 52.22 57.79 51.98 33.82 63.44 29.70 -5.34%
EPS -8.48 4.67 0.90 -42.71 -10.82 6.68 -37.18 -21.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.70 -
NAPS 0.916 1.0001 0.9535 1.15 1.15 1.00 0.9767 -1.06%
Adjusted Per Share Value based on latest NOSH - 450,036
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 21.31 51.81 57.09 51.84 33.75 31.63 7.90 17.96%
EPS -8.45 4.63 0.89 -42.61 -10.80 3.33 -9.89 -2.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.06 -
NAPS 0.9136 0.9922 0.942 1.1471 1.1475 0.4986 0.2598 23.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.32 0.92 0.18 0.22 0.51 0.74 0.34 -
P/RPS 1.50 1.76 0.31 0.42 1.51 1.17 1.14 4.67%
P/EPS -3.78 19.69 20.08 -0.52 -4.71 11.08 -0.91 26.75%
EY -26.49 5.08 4.98 -194.15 -21.21 9.02 -109.35 -21.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.65 -
P/NAPS 0.35 0.92 0.19 0.19 0.44 0.74 0.35 0.00%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 28/02/07 28/02/06 21/02/05 - 15/04/03 -
Price 0.34 0.66 0.26 0.20 0.34 0.00 0.34 -
P/RPS 1.59 1.26 0.45 0.38 1.01 0.00 1.14 5.69%
P/EPS -4.01 14.13 29.01 -0.47 -3.14 0.00 -0.91 28.01%
EY -24.93 7.08 3.45 -213.57 -31.82 0.00 -109.35 -21.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.65 -
P/NAPS 0.37 0.66 0.27 0.17 0.30 0.00 0.35 0.92%

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