[KHSB] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- 126.22%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 251,430 211,454 146,487 136,083 15,622 80,635 63,525 25.75%
PBT 12,469 -197,897 -83,150 15,073 -43,776 -37,755 4,953 16.62%
Tax -5,801 11,274 4,344 -3,375 -837 37,755 -3,920 6.74%
NP 6,668 -186,623 -78,806 11,698 -44,613 0 1,033 36.43%
-
NP to SH 3,995 -192,225 -78,806 11,698 -44,613 -35,743 1,033 25.27%
-
Tax Rate 46.52% - - 22.39% - - 79.14% -
Total Cost 244,762 398,077 225,293 124,385 60,235 80,635 62,492 25.53%
-
Net Worth 429,396 425,031 702,054 321,694 117,196 161,977 18,869,466 -46.75%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 429,396 425,031 702,054 321,694 117,196 161,977 18,869,466 -46.75%
NOSH 450,337 449,959 450,034 224,961 119,991 119,983 114,777 25.57%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.65% -88.26% -53.80% 8.60% -285.58% 0.00% 1.63% -
ROE 0.93% -45.23% -11.23% 3.64% -38.07% -22.07% 0.01% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 55.83 46.99 32.55 60.49 13.02 67.21 55.35 0.14%
EPS 0.89 -42.72 -17.51 5.20 -37.18 -29.79 0.90 -0.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9535 0.9446 1.56 1.43 0.9767 1.35 164.40 -57.59%
Adjusted Per Share Value based on latest NOSH - 224,954
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 55.73 46.87 32.47 30.16 3.46 17.87 14.08 25.75%
EPS 0.89 -42.61 -17.47 2.59 -9.89 -7.92 0.23 25.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9517 0.9421 1.5561 0.713 0.2598 0.359 41.8231 -46.75%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.18 0.22 0.51 0.74 0.34 0.00 0.00 -
P/RPS 0.32 0.47 1.57 1.22 0.00 0.00 0.00 -
P/EPS 20.29 -0.51 -2.91 14.23 0.00 0.00 0.00 -
EY 4.93 -194.18 -34.34 7.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.33 0.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 21/02/05 25/02/04 15/04/03 28/02/02 07/03/01 -
Price 0.26 0.20 0.34 0.73 0.34 0.00 0.00 -
P/RPS 0.47 0.43 1.04 1.21 0.00 0.00 0.00 -
P/EPS 29.31 -0.47 -1.94 14.04 0.00 0.00 0.00 -
EY 3.41 -213.60 -51.50 7.12 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.21 0.22 0.51 0.00 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