[KHSB] YoY TTM 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- 734.44%
YoY- 133.67%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 257,595 233,910 152,259 142,716 35,644 80,635 63,525 26.26%
PBT 14,088 -197,477 -48,215 21,362 -43,776 -37,598 4,953 19.02%
Tax -7,420 10,802 -490 -6,342 5,637 24,013 599 -
NP 6,668 -186,675 -48,705 15,020 -38,139 -13,585 5,552 3.09%
-
NP to SH 3,995 -192,226 -48,705 15,020 -44,613 -35,742 4,366 -1.46%
-
Tax Rate 52.67% - - 29.69% - - -12.09% -
Total Cost 250,927 420,585 200,964 127,696 73,783 94,220 57,973 27.64%
-
Net Worth 424,988 517,541 517,720 224,954 117,203 161,954 181,493 15.22%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 9,290 690 - -
Div Payout % - - - - 0.00% 0.00% - -
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 424,988 517,541 517,720 224,954 117,203 161,954 181,493 15.22%
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 2.59% -79.81% -31.99% 10.52% -107.00% -16.85% 8.74% -
ROE 0.94% -37.14% -9.41% 6.68% -38.06% -22.07% 2.41% -
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 57.79 51.98 33.82 63.44 29.70 67.21 57.40 0.11%
EPS 0.90 -42.71 -10.82 6.68 -37.18 -29.79 3.95 -21.83%
DPS 0.00 0.00 0.00 0.00 7.70 0.58 0.00 -
NAPS 0.9535 1.15 1.15 1.00 0.9767 1.35 1.64 -8.63%
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 57.09 51.84 33.75 31.63 7.90 17.87 14.08 26.26%
EPS 0.89 -42.61 -10.80 3.33 -9.89 -7.92 0.97 -1.42%
DPS 0.00 0.00 0.00 0.00 2.06 0.15 0.00 -
NAPS 0.942 1.1471 1.1475 0.4986 0.2598 0.359 0.4023 15.22%
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 0.31 0.42 1.51 1.17 1.14 0.00 0.00 -
P/EPS 20.08 -0.52 -4.71 11.08 -0.91 0.00 0.00 -
EY 4.98 -194.15 -21.21 9.02 -109.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.19 0.19 0.44 0.74 0.35 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 - 15/04/03 28/02/02 07/03/01 -
Price 0.26 0.20 0.34 0.00 0.34 0.00 0.00 -
P/RPS 0.45 0.38 1.01 0.00 1.14 0.00 0.00 -
P/EPS 29.01 -0.47 -3.14 0.00 -0.91 0.00 0.00 -
EY 3.45 -213.57 -31.82 0.00 -109.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 22.65 0.00 0.00 -
P/NAPS 0.27 0.17 0.30 0.00 0.35 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