[KHSB] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
30-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 107.8%
YoY- 103.49%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 66,354 132,880 203,224 161,994 58,980 248,022 230,485 -18.72%
PBT 3,203 13,152 -77,574 36,841 -62,440 51,055 9,305 -16.27%
Tax 2,829 -2,008 -5,571 5,707 7,763 -19,058 -4,305 -
NP 6,032 11,144 -83,145 42,548 -54,677 31,997 5,000 3.17%
-
NP to SH 4,509 3,100 -88,746 35,713 -57,413 27,225 3,956 2.20%
-
Tax Rate -88.32% 15.27% - -15.49% - 37.33% 46.27% -
Total Cost 60,322 121,736 286,369 119,446 113,657 216,025 225,485 -19.71%
-
Net Worth 308,507 303,189 342,018 430,907 399,267 455,186 515,136 -8.18%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 308,507 303,189 342,018 430,907 399,267 455,186 515,136 -8.18%
NOSH 451,034 449,568 449,906 454,687 449,473 448,680 486,666 -1.25%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 9.09% 8.39% -40.91% 26.27% -92.70% 12.90% 2.17% -
ROE 1.46% 1.02% -25.95% 8.29% -14.38% 5.98% 0.77% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.71 29.56 45.17 35.63 13.12 55.28 47.36 -17.69%
EPS 1.00 0.69 -19.73 7.85 -12.77 6.07 0.81 3.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.684 0.6744 0.7602 0.9477 0.8883 1.0145 1.0585 -7.01%
Adjusted Per Share Value based on latest NOSH - 449,568
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 14.71 29.45 45.04 35.91 13.07 54.97 51.09 -18.72%
EPS 1.00 0.69 -19.67 7.92 -12.73 6.03 0.88 2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6838 0.672 0.7581 0.9551 0.885 1.0089 1.1418 -8.18%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.625 0.52 0.40 0.45 0.34 0.56 0.82 -
P/RPS 4.25 1.76 0.89 1.26 2.59 1.01 1.73 16.14%
P/EPS 62.52 75.41 -2.03 5.73 -2.66 9.23 100.88 -7.65%
EY 1.60 1.33 -49.31 17.45 -37.57 10.84 0.99 8.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.77 0.53 0.47 0.38 0.55 0.77 2.82%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 30/05/12 31/05/11 26/05/10 29/05/09 28/05/08 30/05/07 -
Price 0.725 0.47 0.34 0.36 0.52 0.63 0.63 -
P/RPS 4.93 1.59 0.75 1.01 3.96 1.14 1.33 24.37%
P/EPS 72.52 68.16 -1.72 4.58 -4.07 10.38 77.50 -1.09%
EY 1.38 1.47 -58.02 21.82 -24.56 9.63 1.29 1.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.70 0.45 0.38 0.59 0.62 0.60 9.93%

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