[KHSB] QoQ Cumulative 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- 11.74%
YoY- 278.97%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 65,075 46,613 225,976 138,247 101,148 32,349 251,430 -59.42%
PBT 24,984 10,947 41,821 29,628 21,606 921 12,469 59.00%
Tax -2,042 -4,686 -15,210 -8,409 -2,620 -46 -5,801 -50.17%
NP 22,942 6,261 26,611 21,219 18,986 875 6,668 128.07%
-
NP to SH 23,385 6,461 20,999 17,554 15,709 146 3,995 225.14%
-
Tax Rate 8.17% 42.81% 36.37% 28.38% 12.13% 4.99% 46.52% -
Total Cost 42,133 40,352 199,365 117,028 82,162 31,474 244,762 -69.08%
-
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 4.94% 1.42% 4.67% 3.93% 3.53% 0.03% 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 14.47 10.39 50.24 30.71 22.47 6.65 55.83 -59.38%
EPS 5.20 1.44 4.67 3.90 3.49 0.03 0.89 224.74%
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 14.42 10.33 50.09 30.64 22.42 7.17 55.73 -59.42%
EPS 5.18 1.43 4.65 3.89 3.48 0.03 0.89 223.91%
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 3.73 5.39 1.83 3.06 3.20 12.34 0.32 414.86%
P/EPS 10.38 38.89 19.70 24.10 20.63 2,733.33 20.29 -36.06%
EY 9.63 2.57 5.07 4.15 4.85 0.04 4.93 56.32%
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 3.25 6.06 1.31 2.93 5.12 9.48 0.47 263.38%
P/EPS 9.04 43.75 14.14 23.08 32.95 2,100.00 29.31 -54.38%
EY 11.06 2.29 7.07 4.33 3.03 0.05 3.41 119.26%
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