[KHSB] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 73.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 101,148 158,611 65,886 86,782 0 25,633 39,815 16.80%
PBT 21,606 8,258 3,124 -4,382 0 -6,145 -22,254 -
Tax -2,620 -2,675 354 1,520 0 6,145 22,254 -
NP 18,986 5,583 3,478 -2,862 0 0 0 -
-
NP to SH 15,709 3,475 1,198 -2,862 0 -6,474 -22,157 -
-
Tax Rate 12.13% 32.39% -11.33% - - - - -
Total Cost 82,162 153,028 62,408 89,644 0 25,633 39,815 12.82%
-
Net Worth 444,893 429,771 474,592 643,950 0 154,656 175,239 16.79%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 444,893 429,771 474,592 643,950 0 154,656 175,239 16.79%
NOSH 450,114 451,298 460,769 447,187 120,101 119,888 120,027 24.63%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 18.77% 3.52% 5.28% -3.30% 0.00% 0.00% 0.00% -
ROE 3.53% 0.81% 0.25% -0.44% 0.00% -4.19% -12.64% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.47 35.15 14.30 19.41 0.00 21.38 33.17 -6.28%
EPS 3.49 0.77 0.26 -0.64 0.00 -5.40 -18.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9884 0.9523 1.03 1.44 0.00 1.29 1.46 -6.29%
Adjusted Per Share Value based on latest NOSH - 451,046
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 22.42 35.16 14.60 19.23 0.00 5.68 8.82 16.81%
EPS 3.48 0.77 0.27 -0.63 0.00 -1.43 -4.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9861 0.9526 1.0519 1.4273 0.00 0.3428 0.3884 16.79%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.72 0.20 0.19 0.62 0.65 0.00 0.00 -
P/RPS 3.20 0.57 1.33 3.19 0.00 0.00 0.00 -
P/EPS 20.63 25.97 73.08 -96.88 0.00 0.00 0.00 -
EY 4.85 3.85 1.37 -1.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.21 0.18 0.43 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 29/08/06 26/08/05 27/08/04 - 29/08/02 30/08/01 -
Price 1.15 0.21 0.19 0.47 0.00 0.00 0.00 -
P/RPS 5.12 0.60 1.33 2.42 0.00 0.00 0.00 -
P/EPS 32.95 27.27 73.08 -73.44 0.00 0.00 0.00 -
EY 3.03 3.67 1.37 -1.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.22 0.18 0.33 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