[KHSB] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
15-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -48.45%
YoY- -24.82%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 82,861 0 28,484 35,644 47,232 66,453 70,401 11.46%
PBT 2,867 0 -41,737 -43,776 -30,127 -21,489 -39,125 -
Tax -1,067 0 1,220 5,637 20,836 3,463 21,099 -
NP 1,800 0 -40,517 -38,139 -9,291 -18,026 -18,026 -
-
NP to SH 1,800 0 -42,550 -44,613 -30,053 -20,059 -37,728 -
-
Tax Rate 37.22% - - - - - - -
Total Cost 81,061 0 69,001 73,783 56,523 84,479 88,427 -5.62%
-
Net Worth 665,999 0 115,296 117,203 147,208 155,181 157,235 161.55%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 9,290 9,290 9,290 690 690 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 665,999 0 115,296 117,203 147,208 155,181 157,235 161.55%
NOSH 449,999 120,101 120,101 119,999 120,662 120,295 120,027 141.14%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.17% 0.00% -142.24% -107.00% -19.67% -27.13% -25.60% -
ROE 0.27% 0.00% -36.90% -38.06% -20.42% -12.93% -23.99% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.41 0.00 23.72 29.70 39.14 55.24 58.65 -53.78%
EPS 0.40 0.00 -35.43 -37.18 -24.91 -16.67 -31.43 -
DPS 0.00 0.00 7.70 7.70 7.70 0.58 0.58 -
NAPS 1.48 0.00 0.96 0.9767 1.22 1.29 1.31 8.46%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 18.37 0.00 6.31 7.90 10.47 14.73 15.60 11.50%
EPS 0.40 0.00 -9.43 -9.89 -6.66 -4.45 -8.36 -
DPS 0.00 0.00 2.06 2.06 2.06 0.15 0.15 -
NAPS 1.4762 0.00 0.2555 0.2598 0.3263 0.344 0.3485 161.56%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 - - - -
Price 0.73 0.65 0.34 0.34 0.00 0.00 0.00 -
P/RPS 3.96 0.00 1.43 1.14 0.00 0.00 0.00 -
P/EPS 182.50 0.00 -0.96 -0.91 0.00 0.00 0.00 -
EY 0.55 0.00 -104.20 -109.35 0.00 0.00 0.00 -
DY 0.00 0.00 22.65 22.65 0.00 0.00 0.00 -
P/NAPS 0.49 0.00 0.35 0.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date - - 28/05/03 15/04/03 29/11/02 29/08/02 31/05/02 -
Price 0.00 0.00 0.34 0.34 0.34 0.00 0.00 -
P/RPS 0.00 0.00 1.43 1.14 0.87 0.00 0.00 -
P/EPS 0.00 0.00 -0.96 -0.91 -1.37 0.00 0.00 -
EY 0.00 0.00 -104.20 -109.35 -73.25 0.00 0.00 -
DY 0.00 0.00 22.65 22.65 22.65 0.00 0.00 -
P/NAPS 0.00 0.00 0.35 0.35 0.28 0.00 0.00 -

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