[KHSB] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 449.89%
YoY- 134.31%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 50,944 123,113 32,106 53,222 6,117 17,705 32,923 7.54%
PBT 5,194 -198,519 -87,346 12,206 -28,068 -14,419 3,476 6.91%
Tax -5,253 10,868 5,240 -2,308 -780 14,419 -3,476 7.12%
NP -59 -187,651 -82,106 9,898 -28,848 0 0 -
-
NP to SH -637 -192,438 -82,106 9,898 -28,848 -14,288 -332 11.46%
-
Tax Rate 101.14% - - 18.91% - - 100.00% -
Total Cost 51,003 310,764 114,212 43,324 34,965 17,705 32,923 7.56%
-
Net Worth 424,988 517,541 517,720 321,684 117,203 161,954 18,193,598 -46.51%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 424,988 517,541 517,720 321,684 117,203 161,954 18,193,598 -46.51%
NOSH 445,714 450,036 450,192 224,954 119,999 119,966 110,666 26.12%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -0.12% -152.42% -255.73% 18.60% -471.60% 0.00% 0.00% -
ROE -0.15% -37.18% -15.86% 3.08% -24.61% -8.82% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.43 27.36 7.13 23.66 5.10 14.76 29.75 -14.73%
EPS -0.14 -42.76 -18.25 4.40 -24.04 -11.91 -0.30 -11.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9535 1.15 1.15 1.43 0.9767 1.35 164.40 -57.59%
Adjusted Per Share Value based on latest NOSH - 224,954
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 11.29 27.29 7.12 11.80 1.36 3.92 7.30 7.53%
EPS -0.14 -42.65 -18.20 2.19 -6.39 -3.17 -0.07 12.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.942 1.1471 1.1475 0.713 0.2598 0.359 40.3251 -46.51%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.18 0.22 0.51 0.74 0.34 0.00 0.00 -
P/RPS 1.57 0.80 7.15 3.13 0.00 0.00 0.00 -
P/EPS -125.95 -0.51 -2.80 16.82 0.00 0.00 0.00 -
EY -0.79 -194.37 -35.76 5.95 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.44 0.52 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 21/02/05 25/02/04 15/04/03 28/02/02 07/03/01 -
Price 0.26 0.20 0.34 0.73 0.34 0.00 0.00 -
P/RPS 2.27 0.73 4.77 3.09 0.00 0.00 0.00 -
P/EPS -181.92 -0.47 -1.86 16.59 0.00 0.00 0.00 -
EY -0.55 -213.80 -53.64 6.03 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.17 0.30 0.51 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