[KHSB] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -155.06%
YoY- 99.67%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 90,496 11,366 102,576 50,944 123,113 32,106 53,222 9.24%
PBT 23,238 -69,761 11,338 5,194 -198,519 -87,346 12,206 11.31%
Tax 8,487 1,029 -5,946 -5,253 10,868 5,240 -2,308 -
NP 31,725 -68,732 5,392 -59 -187,651 -82,106 9,898 21.40%
-
NP to SH 32,500 -70,648 3,355 -637 -192,438 -82,106 9,898 21.89%
-
Tax Rate -36.52% - 52.44% 101.14% - - 18.91% -
Total Cost 58,771 80,098 97,184 51,003 310,764 114,212 43,324 5.20%
-
Net Worth 433,296 412,188 447,663 424,988 517,541 517,720 321,684 5.08%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 433,296 412,188 447,663 424,988 517,541 517,720 321,684 5.08%
NOSH 450,085 449,987 447,619 445,714 450,036 450,192 224,954 12.24%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 35.06% -604.72% 5.26% -0.12% -152.42% -255.73% 18.60% -
ROE 7.50% -17.14% 0.75% -0.15% -37.18% -15.86% 3.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.11 2.53 22.92 11.43 27.36 7.13 23.66 -2.67%
EPS 7.22 -15.70 0.75 -0.14 -42.76 -18.25 4.40 8.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9627 0.916 1.0001 0.9535 1.15 1.15 1.43 -6.37%
Adjusted Per Share Value based on latest NOSH - 445,714
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 20.06 2.52 22.74 11.29 27.29 7.12 11.80 9.23%
EPS 7.20 -15.66 0.74 -0.14 -42.65 -18.20 2.19 21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9604 0.9136 0.9922 0.942 1.1471 1.1475 0.713 5.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.44 0.32 0.92 0.18 0.22 0.51 0.74 -
P/RPS 2.19 12.67 4.01 1.57 0.80 7.15 3.13 -5.77%
P/EPS 6.09 -2.04 122.75 -125.95 -0.51 -2.80 16.82 -15.56%
EY 16.41 -49.06 0.81 -0.79 -194.37 -35.76 5.95 18.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.35 0.92 0.19 0.19 0.44 0.52 -2.02%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 21/02/05 25/02/04 -
Price 0.44 0.34 0.66 0.26 0.20 0.34 0.73 -
P/RPS 2.19 13.46 2.88 2.27 0.73 4.77 3.09 -5.57%
P/EPS 6.09 -2.17 88.06 -181.92 -0.47 -1.86 16.59 -15.36%
EY 16.41 -46.18 1.14 -0.55 -213.80 -53.64 6.03 18.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.37 0.66 0.27 0.17 0.30 0.51 -1.70%

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