[KHSB] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[KHSB] KUMPULAN HARTANAH SELANGOR BHD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 80.44%
YoY- 91.64%
Quarter Report
Latest QR
Upcoming QR
KHSB's Result
KHSB's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 74,393 169,736 202,806 125,123 96,129 233,758 257,595 -18.68%
PBT -6,435 -24,517 -32,462 19,057 -36,217 41,029 14,088 -
Tax 2,483 -5,112 -2,594 8,053 1,191 -14,418 -7,420 -
NP -3,952 -29,629 -35,056 27,110 -35,026 26,611 6,668 -
-
NP to SH -3,322 -39,735 -39,241 21,448 -38,142 20,910 3,995 -
-
Tax Rate - - - -42.26% - 35.14% 52.67% -
Total Cost 78,345 199,365 237,862 98,013 131,155 207,147 250,927 -17.62%
-
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 -5.31% -17.46% -17.29% 21.67% -36.44% 11.38% 2.59% -
ROE -1.09% -11.32% -10.05% 4.95% -9.25% 4.67% 0.94% -
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 16.54 37.75 45.06 27.80 21.36 52.22 57.79 -18.80%
EPS -0.74 -8.84 -8.72 4.77 -8.48 4.67 0.90 -
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 - 449,819
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 16.49 37.62 44.95 27.73 21.31 51.81 57.09 -18.68%
EPS -0.74 -8.81 -8.70 4.75 -8.45 4.63 0.89 -
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 2.12 0.77 0.91 1.58 1.50 1.76 0.31 37.73%
P/EPS -47.39 -3.28 -4.70 9.23 -3.78 19.69 20.08 -
EY -2.11 -30.47 -21.27 10.83 -26.49 5.08 4.98 -
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 3.99 1.48 0.89 1.58 1.59 1.26 0.45 43.81%
P/EPS -89.37 -6.34 -4.59 9.23 -4.01 14.13 29.01 -
EY -1.12 -15.78 -21.80 10.83 -24.93 7.08 3.45 -
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