[KHSB] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1.35%
YoY- 141.86%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 237,836 211,454 147,729 131,772 117,964 146,487 152,508 34.51%
PBT 22,816 -197,897 1,390 6,248 1,512 -83,150 5,594 155.49%
Tax -12,644 11,274 -20 708 852 4,344 -1,194 382.92%
NP 10,172 -186,623 1,370 6,956 2,364 -78,806 4,400 74.92%
-
NP to SH 740 -192,225 284 2,396 2,364 -78,806 4,400 -69.56%
-
Tax Rate 55.42% - 1.44% -11.33% -56.35% - 21.34% -
Total Cost 227,664 398,077 146,358 124,816 115,600 225,293 148,108 33.22%
-
Net Worth 490,249 425,031 548,475 474,592 486,438 702,054 652,199 -17.34%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 490,249 425,031 548,475 474,592 486,438 702,054 652,199 -17.34%
NOSH 462,500 449,959 532,500 460,769 454,615 450,034 449,793 1.87%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.28% -88.26% 0.93% 5.28% 2.00% -53.80% 2.89% -
ROE 0.15% -45.23% 0.05% 0.50% 0.49% -11.23% 0.67% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 51.42 46.99 27.74 28.60 25.95 32.55 33.91 32.02%
EPS 0.16 -42.72 0.05 0.52 0.52 -17.51 0.97 -69.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 0.9446 1.03 1.03 1.07 1.56 1.45 -18.86%
Adjusted Per Share Value based on latest NOSH - 466,923
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 52.72 46.87 32.74 29.21 26.15 32.47 33.80 34.53%
EPS 0.16 -42.61 0.06 0.53 0.52 -17.47 0.98 -70.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0866 0.9421 1.2157 1.0519 1.0782 1.5561 1.4456 -17.34%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.19 0.22 0.17 0.19 0.25 0.51 0.37 -
P/RPS 0.37 0.47 0.61 0.66 0.96 1.57 1.09 -51.37%
P/EPS 118.75 -0.51 318.75 36.54 48.08 -2.91 37.82 114.57%
EY 0.84 -194.18 0.31 2.74 2.08 -34.34 2.64 -53.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.23 0.17 0.18 0.23 0.33 0.26 -21.75%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 29/05/06 28/02/06 28/11/05 26/08/05 30/05/05 21/02/05 29/11/04 -
Price 0.22 0.20 0.22 0.19 0.21 0.34 0.41 -
P/RPS 0.43 0.43 0.79 0.66 0.81 1.04 1.21 -49.86%
P/EPS 137.50 -0.47 412.50 36.54 40.38 -1.94 41.91 120.95%
EY 0.73 -213.60 0.24 2.74 2.48 -51.50 2.39 -54.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.21 0.21 0.18 0.20 0.22 0.28 -17.46%

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