[KHSB] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 81.74%
YoY- 626.69%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 16,924 18,462 46,613 102,576 37,099 61,734 32,349 -34.99%
PBT 8,279 14,036 10,947 11,338 8,022 20,748 921 330.60%
Tax 2,057 2,644 -4,686 -5,946 -5,789 -2,637 -46 -
NP 10,336 16,680 6,261 5,392 2,233 18,111 875 416.34%
-
NP to SH 8,781 16,924 6,461 3,355 1,846 15,563 146 1423.65%
-
Tax Rate -24.85% -18.84% 42.81% 52.44% 72.16% 12.71% 4.99% -
Total Cost 6,588 1,782 40,352 97,184 34,866 43,623 31,474 -64.64%
-
Net Worth 482,549 473,556 455,186 447,663 446,867 444,580 515,136 -4.25%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 482,549 473,556 455,186 447,663 446,867 444,580 515,136 -4.25%
NOSH 450,307 450,106 448,680 447,619 450,243 449,797 486,666 -5.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 61.07% 90.35% 13.43% 5.26% 6.02% 29.34% 2.70% -
ROE 1.82% 3.57% 1.42% 0.75% 0.41% 3.50% 0.03% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.76 4.10 10.39 22.92 8.24 13.72 6.65 -31.55%
EPS 1.95 3.76 1.44 0.75 0.41 3.46 0.03 1504.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0716 1.0521 1.0145 1.0001 0.9925 0.9884 1.0585 0.82%
Adjusted Per Share Value based on latest NOSH - 447,619
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 3.75 4.09 10.33 22.74 8.22 13.68 7.17 -35.00%
EPS 1.95 3.75 1.43 0.74 0.41 3.45 0.03 1504.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0695 1.0496 1.0089 0.9922 0.9905 0.9854 1.1418 -4.25%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.41 0.54 0.56 0.92 0.94 0.72 0.82 -
P/RPS 10.91 13.17 5.39 4.01 11.41 5.25 12.34 -7.86%
P/EPS 21.03 14.36 38.89 122.75 229.27 20.81 2,733.33 -96.06%
EY 4.76 6.96 2.57 0.81 0.44 4.81 0.04 2298.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.55 0.92 0.95 0.73 0.77 -37.47%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 28/08/08 28/05/08 28/02/08 29/11/07 28/08/07 30/05/07 -
Price 0.32 0.47 0.63 0.66 0.90 1.15 0.63 -
P/RPS 8.51 11.46 6.06 2.88 10.92 8.38 9.48 -6.92%
P/EPS 16.41 12.50 43.75 88.06 219.51 33.24 2,100.00 -96.02%
EY 6.09 8.00 2.29 1.14 0.46 3.01 0.05 2335.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.45 0.62 0.66 0.91 1.16 0.60 -36.92%

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