[KHSB] YoY TTM 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- 102.13%
YoY- 102.08%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 125,123 96,129 233,758 257,595 233,910 152,259 142,716 -2.16%
PBT 19,057 -36,217 41,029 14,088 -197,477 -48,215 21,362 -1.88%
Tax 8,053 1,191 -14,418 -7,420 10,802 -490 -6,342 -
NP 27,110 -35,026 26,611 6,668 -186,675 -48,705 15,020 10.33%
-
NP to SH 21,448 -38,142 20,910 3,995 -192,226 -48,705 15,020 6.11%
-
Tax Rate -42.26% - 35.14% 52.67% - - 29.69% -
Total Cost 98,013 131,155 207,147 250,927 420,585 200,964 127,696 -4.30%
-
Net Worth 433,296 412,188 447,663 424,988 517,541 517,720 224,954 11.53%
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 433,296 412,188 447,663 424,988 517,541 517,720 224,954 11.53%
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 21.67% -36.44% 11.38% 2.59% -79.81% -31.99% 10.52% -
ROE 4.95% -9.25% 4.67% 0.94% -37.14% -9.41% 6.68% -
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 27.80 21.36 52.22 57.79 51.98 33.82 63.44 -12.83%
EPS 4.77 -8.48 4.67 0.90 -42.71 -10.82 6.68 -5.45%
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 1.00 -0.63%
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 27.73 21.31 51.81 57.09 51.84 33.75 31.63 -2.16%
EPS 4.75 -8.45 4.63 0.89 -42.61 -10.80 3.33 6.09%
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 0.4986 11.53%
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 1.58 1.50 1.76 0.31 0.42 1.51 1.17 5.12%
P/EPS 9.23 -3.78 19.69 20.08 -0.52 -4.71 11.08 -2.99%
EY 10.83 -26.49 5.08 4.98 -194.15 -21.21 9.02 3.09%
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 0.74 -7.61%
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 - -
Price 0.44 0.34 0.66 0.26 0.20 0.34 0.00 -
P/RPS 1.58 1.59 1.26 0.45 0.38 1.01 0.00 -
P/EPS 9.23 -4.01 14.13 29.01 -0.47 -3.14 0.00 -
EY 10.83 -24.93 7.08 3.45 -213.57 -31.82 0.00 -
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 0.00 -

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