[KHSB] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -25.5%
YoY- 278.97%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 130,150 186,452 225,976 184,329 202,296 129,396 251,430 -35.55%
PBT 49,968 43,788 41,821 39,504 43,212 3,684 12,469 152.50%
Tax -4,084 -18,744 -15,210 -11,212 -5,240 -184 -5,801 -20.87%
NP 45,884 25,044 26,611 28,292 37,972 3,500 6,668 262.20%
-
NP to SH 46,770 25,844 20,999 23,405 31,418 584 3,995 416.35%
-
Tax Rate 8.17% 42.81% 36.37% 28.38% 12.13% 4.99% 46.52% -
Total Cost 84,266 161,408 199,365 156,037 164,324 125,896 244,762 -50.91%
-
Net Worth 473,141 455,186 449,802 446,726 444,893 515,136 429,396 6.68%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 473,141 455,186 449,802 446,726 444,893 515,136 429,396 6.68%
NOSH 449,711 448,680 449,757 450,102 450,114 486,666 450,337 -0.09%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 35.25% 13.43% 11.78% 15.35% 18.77% 2.70% 2.65% -
ROE 9.88% 5.68% 4.67% 5.24% 7.06% 0.11% 0.93% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.94 41.56 50.24 40.95 44.94 26.59 55.83 -35.49%
EPS 10.40 5.76 4.67 5.20 6.98 0.12 0.89 415.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0521 1.0145 1.0001 0.9925 0.9884 1.0585 0.9535 6.78%
Adjusted Per Share Value based on latest NOSH - 450,243
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.85 41.33 50.09 40.86 44.84 28.68 55.73 -35.55%
EPS 10.37 5.73 4.65 5.19 6.96 0.13 0.89 414.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0487 1.0089 0.997 0.9901 0.9861 1.1418 0.9517 6.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.54 0.56 0.92 0.94 0.72 0.82 0.18 -
P/RPS 1.87 1.35 1.83 2.30 1.60 3.08 0.32 224.78%
P/EPS 5.19 9.72 19.70 18.08 10.32 683.33 20.29 -59.73%
EY 19.26 10.29 5.07 5.53 9.69 0.15 4.93 148.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.92 0.95 0.73 0.77 0.19 93.25%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 28/02/07 -
Price 0.47 0.63 0.66 0.90 1.15 0.63 0.26 -
P/RPS 1.62 1.52 1.31 2.20 2.56 2.37 0.47 128.35%
P/EPS 4.52 10.94 14.14 17.31 16.48 525.00 29.31 -71.27%
EY 22.13 9.14 7.07 5.78 6.07 0.19 3.41 248.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.62 0.66 0.91 1.16 0.60 0.27 40.61%

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