[KHSB] YoY 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- -19417.04%
YoY- -134.38%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
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 11,366 102,576 50,944 123,113 32,106 53,222 6,117 10.86%
PBT -69,761 11,338 5,194 -198,519 -87,346 12,206 -28,068 16.36%
Tax 1,029 -5,946 -5,253 10,868 5,240 -2,308 -780 -
NP -68,732 5,392 -59 -187,651 -82,106 9,898 -28,848 15.55%
-
NP to SH -70,648 3,355 -637 -192,438 -82,106 9,898 -28,848 16.08%
-
Tax Rate - 52.44% 101.14% - - 18.91% - -
Total Cost 80,098 97,184 51,003 310,764 114,212 43,324 34,965 14.80%
-
Net Worth 412,188 447,663 424,988 517,541 517,720 321,684 117,203 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 412,188 447,663 424,988 517,541 517,720 321,684 117,203 23.29%
NOSH 449,987 447,619 445,714 450,036 450,192 224,954 119,999 24.61%
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 -604.72% 5.26% -0.12% -152.42% -255.73% 18.60% -471.60% -
ROE -17.14% 0.75% -0.15% -37.18% -15.86% 3.08% -24.61% -
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 2.53 22.92 11.43 27.36 7.13 23.66 5.10 -11.01%
EPS -15.70 0.75 -0.14 -42.76 -18.25 4.40 -24.04 -6.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.916 1.0001 0.9535 1.15 1.15 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 2.52 22.74 11.29 27.29 7.12 11.80 1.36 10.81%
EPS -15.66 0.74 -0.14 -42.65 -18.20 2.19 -6.39 16.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9136 0.9922 0.942 1.1471 1.1475 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 12.67 4.01 1.57 0.80 7.15 3.13 0.00 -
P/EPS -2.04 122.75 -125.95 -0.51 -2.80 16.82 0.00 -
EY -49.06 0.81 -0.79 -194.37 -35.76 5.95 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 0.19 0.44 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 13.46 2.88 2.27 0.73 4.77 3.09 0.00 -
P/EPS -2.17 88.06 -181.92 -0.47 -1.86 16.59 0.00 -
EY -46.18 1.14 -0.55 -213.80 -53.64 6.03 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 0.17 0.30 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