[KHSB] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 522.79%
YoY- 146.0%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 28,205 72,922 39,391 90,496 11,366 102,576 50,944 -9.37%
PBT -933 -7,320 -34,286 23,238 -69,761 11,338 5,194 -
Tax 4,757 27 1,246 8,487 1,029 -5,946 -5,253 -
NP 3,824 -7,293 -33,040 31,725 -68,732 5,392 -59 -
-
NP to SH 4,993 -8,671 -33,992 32,500 -70,648 3,355 -637 -
-
Tax Rate - - - -36.52% - 52.44% 101.14% -
Total Cost 24,381 80,215 72,431 58,771 80,098 97,184 51,003 -11.56%
-
Net Worth 305,292 350,951 390,354 433,296 412,188 447,663 424,988 -5.35%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 305,292 350,951 390,354 433,296 412,188 447,663 424,988 -5.35%
NOSH 449,819 449,649 450,079 450,085 449,987 447,619 445,714 0.15%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 13.56% -10.00% -83.88% 35.06% -604.72% 5.26% -0.12% -
ROE 1.64% -2.47% -8.71% 7.50% -17.14% 0.75% -0.15% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.27 16.22 8.75 20.11 2.53 22.92 11.43 -9.51%
EPS 1.11 -1.93 -7.55 7.22 -15.70 0.75 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6787 0.7805 0.8673 0.9627 0.916 1.0001 0.9535 -5.50%
Adjusted Per Share Value based on latest NOSH - 450,085
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.25 16.16 8.73 20.06 2.52 22.74 11.29 -9.37%
EPS 1.11 -1.92 -7.53 7.20 -15.66 0.74 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6767 0.7779 0.8652 0.9604 0.9136 0.9922 0.942 -5.35%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.35 0.29 0.41 0.44 0.32 0.92 0.18 -
P/RPS 5.58 1.79 4.68 2.19 12.67 4.01 1.57 23.51%
P/EPS 31.53 -15.04 -5.43 6.09 -2.04 122.75 -125.95 -
EY 3.17 -6.65 -18.42 16.41 -49.06 0.81 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.37 0.47 0.46 0.35 0.92 0.19 18.25%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.66 0.56 0.40 0.44 0.34 0.66 0.26 -
P/RPS 10.53 3.45 4.57 2.19 13.46 2.88 2.27 29.11%
P/EPS 59.46 -29.04 -5.30 6.09 -2.17 88.06 -181.92 -
EY 1.68 -3.44 -18.88 16.41 -46.18 1.14 -0.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.72 0.46 0.46 0.37 0.66 0.27 23.73%

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