[KHSB] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -82.22%
YoY- -93.55%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 81,999 138,247 213,268 110,797 114,381 82,861 21,739 24.74%
PBT 33,263 29,628 8,448 1,043 4,196 2,867 -15,708 -
Tax 15 -8,409 -1,721 -15 -896 -1,067 -57 -
NP 33,278 21,219 6,727 1,028 3,300 1,800 -15,765 -
-
NP to SH 32,167 17,554 4,632 213 3,300 1,800 -15,765 -
-
Tax Rate -0.05% 28.38% 20.37% 1.44% 21.35% 37.22% - -
Total Cost 48,721 117,028 206,541 109,769 111,081 81,061 37,504 4.45%
-
Net Worth 482,100 446,726 429,381 548,474 652,199 665,999 146,372 21.95%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - 15,764 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 482,100 446,726 429,381 548,474 652,199 665,999 146,372 21.95%
NOSH 449,888 450,102 449,708 532,500 449,793 449,999 119,977 24.61%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 40.58% 15.35% 3.15% 0.93% 2.89% 2.17% -72.52% -
ROE 6.67% 3.93% 1.08% 0.04% 0.51% 0.27% -10.77% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.23 30.71 47.42 20.81 25.43 18.41 18.12 0.10%
EPS 7.15 3.90 1.03 0.04 0.73 0.40 -13.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.14 -
NAPS 1.0716 0.9925 0.9548 1.03 1.45 1.48 1.22 -2.13%
Adjusted Per Share Value based on latest NOSH - 448,181
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 18.17 30.64 47.27 24.56 25.35 18.37 4.82 24.72%
EPS 7.13 3.89 1.03 0.05 0.73 0.40 -3.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.49 -
NAPS 1.0685 0.9901 0.9517 1.2157 1.4456 1.4762 0.3244 21.95%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.41 0.94 0.20 0.17 0.37 0.73 0.00 -
P/RPS 2.25 3.06 0.42 0.82 1.45 3.96 0.00 -
P/EPS 5.73 24.10 19.42 425.00 50.43 182.50 0.00 -
EY 17.44 4.15 5.15 0.24 1.98 0.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.95 0.21 0.17 0.26 0.49 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 29/11/06 28/11/05 29/11/04 21/11/03 29/11/02 -
Price 0.32 0.90 0.22 0.22 0.41 0.70 0.34 -
P/RPS 1.76 2.93 0.46 1.06 1.61 3.80 0.00 -
P/EPS 4.48 23.08 21.36 550.00 55.88 175.00 0.00 -
EY 22.34 4.33 4.68 0.18 1.79 0.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.91 0.23 0.21 0.28 0.47 0.34 -2.06%

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