[KHSB] QoQ TTM Result on 30-Sep-2006 [#3]

Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 1.13%
YoY- -129.33%
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 199,684 230,485 257,595 329,764 320,018 263,878 233,910 -10.03%
PBT 27,053 9,305 14,088 -189,625 -191,897 -192,151 -197,477 -
Tax -6,982 -4,305 -7,420 8,701 7,378 7,428 10,802 -
NP 20,071 5,000 6,668 -180,924 -184,519 -184,723 -186,675 -
-
NP to SH 16,229 3,956 3,995 -187,806 -189,949 -192,632 -192,226 -
-
Tax Rate 25.81% 46.27% 52.67% - - - - -
Total Cost 179,613 225,485 250,927 510,688 504,537 448,601 420,585 -43.37%
-
Net Worth 444,580 515,136 424,988 424,886 429,187 490,249 517,541 -9.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 444,580 515,136 424,988 424,886 429,187 490,249 517,541 -9.65%
NOSH 449,797 486,666 445,714 445,000 450,684 462,500 450,036 -0.03%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 10.05% 2.17% 2.59% -54.86% -57.66% -70.00% -79.81% -
ROE 3.65% 0.77% 0.94% -44.20% -44.26% -39.29% -37.14% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.39 47.36 57.79 74.10 71.01 57.05 51.98 -10.01%
EPS 3.61 0.81 0.90 -42.20 -42.15 -41.65 -42.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9884 1.0585 0.9535 0.9548 0.9523 1.06 1.15 -9.62%
Adjusted Per Share Value based on latest NOSH - 445,000
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 44.26 51.09 57.09 73.09 70.93 58.49 51.84 -10.02%
EPS 3.60 0.88 0.89 -41.63 -42.10 -42.70 -42.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9854 1.1418 0.942 0.9417 0.9513 1.0866 1.1471 -9.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.72 0.82 0.18 0.20 0.20 0.19 0.22 -
P/RPS 1.62 1.73 0.31 0.27 0.28 0.33 0.42 146.55%
P/EPS 19.96 100.88 20.08 -0.47 -0.47 -0.46 -0.52 -
EY 5.01 0.99 4.98 -211.02 -210.73 -219.21 -194.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.19 0.21 0.21 0.18 0.19 145.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 30/05/07 28/02/07 29/11/06 29/08/06 29/05/06 28/02/06 -
Price 1.15 0.63 0.26 0.22 0.21 0.22 0.20 -
P/RPS 2.59 1.33 0.45 0.30 0.30 0.39 0.38 260.74%
P/EPS 31.87 77.50 29.01 -0.52 -0.50 -0.53 -0.47 -
EY 3.14 1.29 3.45 -191.83 -200.70 -189.32 -213.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.60 0.27 0.23 0.22 0.21 0.17 261.02%

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