[KHSB] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 173.73%
YoY- -44.19%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 25,931 39,099 108,470 9,908 18,462 61,734 92,535 -19.08%
PBT 6,389 5,030 5,219 22,374 14,036 20,748 3,000 13.41%
Tax -1,440 -1,499 -2,998 -7,309 2,644 -2,637 40 -
NP 4,949 3,531 2,221 15,065 16,680 18,111 3,040 8.45%
-
NP to SH 4,070 2,759 -156 9,445 16,924 15,563 3,290 3.60%
-
Tax Rate 22.54% 29.80% 57.44% 32.67% -18.84% 12.71% -1.33% -
Total Cost 20,982 35,568 106,249 -5,157 1,782 43,623 89,495 -21.45%
-
Net Worth 309,048 346,684 492,128 408,968 473,556 444,580 429,187 -5.32%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 309,048 346,684 492,128 408,968 473,556 444,580 429,187 -5.32%
NOSH 452,222 452,295 520,000 449,761 450,106 449,797 450,684 0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 19.09% 9.03% 2.05% 152.05% 90.35% 29.34% 3.29% -
ROE 1.32% 0.80% -0.03% 2.31% 3.57% 3.50% 0.77% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.73 8.64 20.86 2.20 4.10 13.72 20.53 -19.14%
EPS 0.90 0.61 -0.03 2.10 3.76 3.46 0.73 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6834 0.7665 0.9464 0.9093 1.0521 0.9884 0.9523 -5.37%
Adjusted Per Share Value based on latest NOSH - 449,761
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 5.75 8.67 24.04 2.20 4.09 13.68 20.51 -19.08%
EPS 0.90 0.61 -0.03 2.09 3.75 3.45 0.73 3.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.685 0.7684 1.0908 0.9065 1.0496 0.9854 0.9513 -5.32%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.43 0.31 0.38 0.58 0.54 0.72 0.20 -
P/RPS 7.50 3.59 1.82 26.33 13.17 5.25 0.97 40.57%
P/EPS 47.78 50.82 -1,266.67 27.62 14.36 20.81 27.40 9.70%
EY 2.09 1.97 -0.08 3.62 6.96 4.81 3.65 -8.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.40 0.40 0.64 0.51 0.73 0.21 20.07%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 25/08/11 25/08/10 27/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.44 0.22 0.38 0.53 0.47 1.15 0.21 -
P/RPS 7.67 2.54 1.82 24.06 11.46 8.38 1.02 39.92%
P/EPS 48.89 36.07 -1,266.67 25.24 12.50 33.24 28.77 9.23%
EY 2.05 2.77 -0.08 3.96 8.00 3.01 3.48 -8.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.29 0.40 0.58 0.45 1.16 0.22 19.45%

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