[KHSB] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ--%
YoY- 111.42%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 284,357 147,729 152,508 110,481 28,985 83,906 40,802 38.18%
PBT 11,264 1,390 5,594 3,822 -20,944 -30,905 1,969 33.71%
Tax -2,294 -20 -1,194 -1,422 -76 30,905 -149 57.69%
NP 8,969 1,370 4,400 2,400 -21,020 0 1,820 30.43%
-
NP to SH 6,176 284 4,400 2,400 -21,020 -28,606 1,820 22.57%
-
Tax Rate 20.37% 1.44% 21.34% 37.21% - - 7.57% -
Total Cost 275,388 146,358 148,108 108,081 50,005 83,906 38,982 38.49%
-
Net Worth 429,381 548,475 652,199 665,999 146,372 176,391 20,785,226 -47.60%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - 21,019 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 429,381 548,475 652,199 665,999 146,372 176,391 20,785,226 -47.60%
NOSH 449,708 532,500 449,793 449,999 119,977 119,994 124,090 23.92%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.15% 0.93% 2.89% 2.17% -72.52% 0.00% 4.46% -
ROE 1.44% 0.05% 0.67% 0.36% -14.36% -16.22% 0.01% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.23 27.74 33.91 24.55 24.16 69.93 32.88 11.50%
EPS 1.37 0.05 0.97 0.53 -17.52 -23.84 1.47 -1.16%
DPS 0.00 0.00 0.00 0.00 17.52 0.00 0.00 -
NAPS 0.9548 1.03 1.45 1.48 1.22 1.47 167.50 -57.71%
Adjusted Per Share Value based on latest NOSH - 449,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 63.03 32.74 33.80 24.49 6.42 18.60 9.04 38.19%
EPS 1.37 0.06 0.98 0.53 -4.66 -6.34 0.40 22.76%
DPS 0.00 0.00 0.00 0.00 4.66 0.00 0.00 -
NAPS 0.9517 1.2157 1.4456 1.4762 0.3244 0.391 46.0693 -47.60%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.20 0.17 0.37 0.73 0.00 0.00 0.00 -
P/RPS 0.32 0.61 1.09 2.97 0.00 0.00 0.00 -
P/EPS 14.56 318.75 37.82 136.88 0.00 0.00 0.00 -
EY 6.87 0.31 2.64 0.73 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 0.17 0.26 0.49 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 28/11/05 29/11/04 21/11/03 29/11/02 09/01/02 29/11/00 -
Price 0.22 0.22 0.41 0.70 0.34 0.00 0.00 -
P/RPS 0.35 0.79 1.21 2.85 0.00 0.00 0.00 -
P/EPS 16.02 412.50 41.91 131.25 0.00 0.00 0.00 -
EY 6.24 0.24 2.39 0.76 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.21 0.28 0.47 0.34 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