[KHSB] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 317,222 131,772 173,564 0 51,266 79,630 33,344 45.54%
PBT 16,516 6,248 -8,764 0 -12,290 -44,508 -8,606 -
Tax -5,350 708 3,040 0 12,290 44,508 8,606 -
NP 11,166 6,956 -5,724 0 0 0 0 -
-
NP to SH 6,950 2,396 -5,724 0 -12,948 -44,314 -8,374 -
-
Tax Rate 32.39% -11.33% - - - - - -
Total Cost 306,056 124,816 179,288 0 51,266 79,630 33,344 44.67%
-
Net Worth 429,771 474,592 643,950 0 154,656 175,239 19,487,493 -47.02%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 429,771 474,592 643,950 0 154,656 175,239 19,487,493 -47.02%
NOSH 451,298 460,769 447,187 120,101 119,888 120,027 119,628 24.75%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.52% 5.28% -3.30% 0.00% 0.00% 0.00% 0.00% -
ROE 1.62% 0.50% -0.89% 0.00% -8.37% -25.29% -0.04% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.29 28.60 38.81 0.00 42.76 66.34 27.87 16.66%
EPS 1.54 0.52 -1.28 0.00 -10.80 -36.92 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9523 1.03 1.44 0.00 1.29 1.46 162.90 -57.54%
Adjusted Per Share Value based on latest NOSH - 120,101
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 70.31 29.21 38.47 0.00 11.36 17.65 7.39 45.54%
EPS 1.54 0.53 -1.27 0.00 -2.87 -9.82 -1.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9526 1.0519 1.4273 0.00 0.3428 0.3884 43.193 -47.02%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.20 0.19 0.62 0.65 0.00 0.00 0.00 -
P/RPS 0.28 0.66 1.60 0.00 0.00 0.00 0.00 -
P/EPS 12.99 36.54 -48.44 0.00 0.00 0.00 0.00 -
EY 7.70 2.74 -2.06 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.43 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 26/08/05 27/08/04 - 29/08/02 30/08/01 30/08/00 -
Price 0.21 0.19 0.47 0.00 0.00 0.00 0.00 -
P/RPS 0.30 0.66 1.21 0.00 0.00 0.00 0.00 -
P/EPS 13.64 36.54 -36.72 0.00 0.00 0.00 0.00 -
EY 7.33 2.74 -2.72 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.18 0.33 0.00 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