[KHSB] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -48.91%
YoY- 118.04%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 230,485 263,878 158,401 160,293 28,484 70,401 84,485 18.19%
PBT 9,305 -192,151 -75,323 13,913 -41,737 -39,125 5,439 9.35%
Tax -4,305 7,428 4,454 -6,239 1,220 21,099 113 -
NP 5,000 -184,723 -70,869 7,674 -40,517 -18,026 5,552 -1.72%
-
NP to SH 3,956 -192,632 -70,869 7,674 -42,550 -37,728 1,911 12.88%
-
Tax Rate 46.27% - - 44.84% - - -2.08% -
Total Cost 225,485 448,601 229,270 152,619 69,001 88,427 78,933 19.10%
-
Net Worth 515,136 490,249 486,438 634,500 115,296 157,235 179,279 19.22%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 9,290 690 - -
Div Payout % - - - - 0.00% 0.00% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 515,136 490,249 486,438 634,500 115,296 157,235 179,279 19.22%
NOSH 486,666 462,500 454,615 450,000 120,101 120,027 110,666 27.98%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.17% -70.00% -44.74% 4.79% -142.24% -25.60% 6.57% -
ROE 0.77% -39.29% -14.57% 1.21% -36.90% -23.99% 1.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 47.36 57.05 34.84 35.62 23.72 58.65 76.34 -7.64%
EPS 0.81 -41.65 -15.59 1.71 -35.43 -31.43 1.73 -11.87%
DPS 0.00 0.00 0.00 0.00 7.70 0.58 0.00 -
NAPS 1.0585 1.06 1.07 1.41 0.96 1.31 1.62 -6.84%
Adjusted Per Share Value based on latest NOSH - 450,000
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 51.09 58.49 35.11 35.53 6.31 15.60 18.73 18.19%
EPS 0.88 -42.70 -15.71 1.70 -9.43 -8.36 0.42 13.11%
DPS 0.00 0.00 0.00 0.00 2.06 0.15 0.00 -
NAPS 1.1418 1.0866 1.0782 1.4063 0.2555 0.3485 0.3974 19.22%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.82 0.19 0.25 0.77 0.34 0.00 0.00 -
P/RPS 1.73 0.33 0.72 2.16 1.43 0.00 0.00 -
P/EPS 100.88 -0.46 -1.60 45.15 -0.96 0.00 0.00 -
EY 0.99 -219.21 -62.36 2.21 -104.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.77 0.18 0.23 0.55 0.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 29/05/06 30/05/05 - 28/05/03 31/05/02 31/07/01 -
Price 0.63 0.22 0.21 0.00 0.34 0.00 0.00 -
P/RPS 1.33 0.39 0.60 0.00 1.43 0.00 0.00 -
P/EPS 77.50 -0.53 -1.35 0.00 -0.96 0.00 0.00 -
EY 1.29 -189.32 -74.23 0.00 -104.20 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.60 0.21 0.20 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