[KHSB] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -67784.86%
YoY- -143.92%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 93,364 225,976 251,430 211,454 146,487 136,083 15,622 34.67%
PBT -36,498 41,821 12,469 -197,897 -83,150 15,073 -43,776 -2.98%
Tax 1,044 -15,210 -5,801 11,274 4,344 -3,375 -837 -
NP -35,454 26,611 6,668 -186,623 -78,806 11,698 -44,613 -3.75%
-
NP to SH -38,481 20,999 3,995 -192,225 -78,806 11,698 -44,613 -2.43%
-
Tax Rate - 36.37% 46.52% - - 22.39% - -
Total Cost 128,818 199,365 244,762 398,077 225,293 124,385 60,235 13.49%
-
Net Worth 412,264 449,802 429,396 425,031 702,054 321,694 117,196 23.29%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 412,264 449,802 429,396 425,031 702,054 321,694 117,196 23.29%
NOSH 450,070 449,757 450,337 449,959 450,034 224,961 119,991 24.62%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -37.97% 11.78% 2.65% -88.26% -53.80% 8.60% -285.58% -
ROE -9.33% 4.67% 0.93% -45.23% -11.23% 3.64% -38.07% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.74 50.24 55.83 46.99 32.55 60.49 13.02 8.06%
EPS -8.55 4.67 0.89 -42.72 -17.51 5.20 -37.18 -21.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 1.0001 0.9535 0.9446 1.56 1.43 0.9767 -1.06%
Adjusted Per Share Value based on latest NOSH - 450,036
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 20.69 50.09 55.73 46.87 32.47 30.16 3.46 34.68%
EPS -8.53 4.65 0.89 -42.61 -17.47 2.59 -9.89 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9138 0.997 0.9517 0.9421 1.5561 0.713 0.2598 23.29%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.32 0.92 0.18 0.22 0.51 0.74 0.34 -
P/RPS 1.54 1.83 0.32 0.47 1.57 1.22 0.00 -
P/EPS -3.74 19.70 20.29 -0.51 -2.91 14.23 0.00 -
EY -26.72 5.07 4.93 -194.18 -34.34 7.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.92 0.19 0.23 0.33 0.52 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 28/02/08 28/02/07 28/02/06 21/02/05 25/02/04 15/04/03 -
Price 0.34 0.66 0.26 0.20 0.34 0.73 0.34 -
P/RPS 1.64 1.31 0.47 0.43 1.04 1.21 0.00 -
P/EPS -3.98 14.14 29.31 -0.47 -1.94 14.04 0.00 -
EY -25.15 7.07 3.41 -213.60 -51.50 7.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.66 0.27 0.21 0.22 0.51 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