[KHSB] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.75%
YoY- 102.08%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 138,247 101,148 32,349 251,430 213,268 158,611 59,459 75.41%
PBT 29,628 21,606 921 12,469 8,448 8,258 5,704 199.62%
Tax -8,409 -2,620 -46 -5,801 -1,721 -2,675 -3,161 91.87%
NP 21,219 18,986 875 6,668 6,727 5,583 2,543 310.85%
-
NP to SH 17,554 15,709 146 3,995 4,632 3,475 185 1974.59%
-
Tax Rate 28.38% 12.13% 4.99% 46.52% 20.37% 32.39% 55.42% -
Total Cost 117,028 82,162 31,474 244,762 206,541 153,028 56,916 61.62%
-
Net Worth 446,726 444,893 515,136 429,396 429,381 429,771 490,249 -6.00%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 446,726 444,893 515,136 429,396 429,381 429,771 490,249 -6.00%
NOSH 450,102 450,114 486,666 450,337 449,708 451,298 462,500 -1.79%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.35% 18.77% 2.70% 2.65% 3.15% 3.52% 4.28% -
ROE 3.93% 3.53% 0.03% 0.93% 1.08% 0.81% 0.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.71 22.47 6.65 55.83 47.42 35.15 12.86 78.56%
EPS 3.90 3.49 0.03 0.89 1.03 0.77 0.04 2012.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9925 0.9884 1.0585 0.9535 0.9548 0.9523 1.06 -4.28%
Adjusted Per Share Value based on latest NOSH - 445,714
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.64 22.42 7.17 55.73 47.27 35.16 13.18 75.39%
EPS 3.89 3.48 0.03 0.89 1.03 0.77 0.04 2008.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9901 0.9861 1.1418 0.9517 0.9517 0.9526 1.0866 -6.00%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.94 0.72 0.82 0.18 0.20 0.20 0.19 -
P/RPS 3.06 3.20 12.34 0.32 0.42 0.57 1.48 62.22%
P/EPS 24.10 20.63 2,733.33 20.29 19.42 25.97 475.00 -86.27%
EY 4.15 4.85 0.04 4.93 5.15 3.85 0.21 629.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.73 0.77 0.19 0.21 0.21 0.18 202.82%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 30/05/07 28/02/07 29/11/06 29/08/06 29/05/06 -
Price 0.90 1.15 0.63 0.26 0.22 0.21 0.22 -
P/RPS 2.93 5.12 9.48 0.47 0.46 0.60 1.71 43.14%
P/EPS 23.08 32.95 2,100.00 29.31 21.36 27.27 550.00 -87.90%
EY 4.33 3.03 0.05 3.41 4.68 3.67 0.18 731.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.16 0.60 0.27 0.23 0.22 0.21 165.55%

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