KUMPULAN HARTANAH SELANGOR BHD

KLSE (MYR): KHSB (6246)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

0.835

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 18,040 41,735 74,393 169,736 209,901 125,123 93,364 225,976 251,430 211,454 146,487 136,083 -6.48%
PBT -9,960 -8,403 -6,436 -24,516 -32,462 19,057 -36,498 41,821 12,469 -197,897 -83,150 15,073 -
Tax -26 4,736 2,483 -5,112 -2,596 8,053 1,044 -15,210 -5,801 11,274 4,344 -3,375 -
NP -9,986 -3,667 -3,953 -29,628 -35,058 27,110 -35,454 26,611 6,668 -186,623 -78,806 11,698 -
-
NP to SH -11,058 -3,301 -3,323 -39,734 -38,998 21,448 -38,481 20,999 3,995 -192,225 -78,806 11,698 -
-
Tax Rate - - - - - -42.26% - 36.37% 46.52% - - 22.39% -
Total Cost 28,026 45,402 78,346 199,364 244,959 98,013 128,818 199,365 244,762 398,077 225,293 124,385 -5.00%
-
Net Worth 297,502 297,774 304,772 308,554 390,355 433,539 412,264 449,802 429,396 425,031 702,054 321,694 -0.59%
Dividend
AQR T4Q 31/12/12 31/12/11 31/12/10 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
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 297,502 297,774 304,772 308,554 390,355 433,539 412,264 449,802 429,396 425,031 702,054 321,694 -0.59%
NOSH 450,760 451,172 449,054 449,918 450,185 449,543 450,070 449,757 450,337 449,959 450,034 224,961 7.97%
Ratio Analysis
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin -55.36% -8.79% -5.31% -17.46% -16.70% 21.67% -37.97% 11.78% 2.65% -88.26% -53.80% 8.60% -
ROE -3.72% -1.11% -1.09% -12.88% -9.99% 4.95% -9.33% 4.67% 0.93% -45.23% -11.23% 3.64% -
Per Share
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.00 9.25 16.57 37.73 46.63 27.83 20.74 50.24 55.83 46.99 32.55 60.49 -13.38%
EPS -2.45 -0.73 -0.74 -8.83 -8.67 4.77 -8.55 4.67 0.89 -42.72 -17.51 5.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.66 0.6787 0.6858 0.8671 0.9644 0.916 1.0001 0.9535 0.9446 1.56 1.43 -7.94%
Adjusted Per Share Value based on latest NOSH - 450,760
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 4.00 9.25 16.49 37.62 46.52 27.73 20.69 50.09 55.73 46.87 32.47 30.16 -6.48%
EPS -2.45 -0.73 -0.74 -8.81 -8.64 4.75 -8.53 4.65 0.89 -42.61 -17.47 2.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6594 0.66 0.6755 0.6839 0.8652 0.9609 0.9138 0.997 0.9517 0.9421 1.5561 0.713 -0.59%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 30/09/13 30/09/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.835 0.835 0.35 0.29 0.41 0.44 0.32 0.92 0.18 0.22 0.51 0.74 -
P/RPS 20.86 9.03 2.11 0.77 0.88 1.58 1.54 1.83 0.32 0.47 1.57 1.22 6.27%
P/EPS -34.04 -114.13 -47.30 -3.28 -4.73 9.22 -3.74 19.70 20.29 -0.51 -2.91 14.23 -
EY -2.94 -0.88 -2.11 -30.45 -21.13 10.84 -26.72 5.07 4.93 -194.18 -34.34 7.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 0.52 0.42 0.47 0.46 0.35 0.92 0.19 0.23 0.33 0.52 0.00%
Price Multiplier on Announcement Date
AQR T4Q 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 29/11/13 29/11/13 27/02/13 29/02/12 23/02/11 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 21/02/05 25/02/04 -
Price 0.835 0.835 0.66 0.56 0.40 0.44 0.34 0.66 0.26 0.20 0.34 0.73 -
P/RPS 20.86 9.03 3.98 1.48 0.86 1.58 1.64 1.31 0.47 0.43 1.04 1.21 14.13%
P/EPS -34.04 -114.13 -89.19 -6.34 -4.62 9.22 -3.98 14.14 29.31 -0.47 -1.94 14.04 -
EY -2.94 -0.88 -1.12 -15.77 -21.66 10.84 -25.15 7.07 3.41 -213.60 -51.50 7.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.27 0.97 0.82 0.46 0.46 0.37 0.66 0.27 0.21 0.22 0.51 7.39%

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
9 people like this. Showing 50 of 3,409 comments

johndow

hit 83.5 oredy

2013-08-27 12:30

nightrader

why can higher than 83.6??

2013-08-27 13:31

member41

saw some Q 84 heh

2013-08-27 14:01

johndow

sure can go higher .. but dunno when laa .. stock .. up and down .. goreng here and there ..

2013-08-27 14:03

ronnie2u

What's the logic to buy @ RM0.835 ?

2013-08-27 14:05

935win

What is the Q 84?

2013-08-27 14:27

ronnie2u

Queue = Q

2013-08-27 14:28

anbz

so that offer will not be blocked

2013-08-27 16:15

ronnie2u

Congrats to those who sold their KHSB at RM0.835

2013-08-27 16:47

member41

maybe tomorrow higher? :)

2013-08-27 17:28

nightrader

someone wanna block offer?

2013-08-27 20:20

money888

what is the benefit of doing so?

2013-08-27 20:24

hng33

KDEB has opt to buy KHSB share directly from open market, so far have accumulate more than 8% stake.

2013-08-28 13:24

nightrader

can they buy at higher 83.6?

2013-08-28 13:27

tank

KDEB does not have the mandate to buy higher than 83.6

2013-08-28 15:37

tank

Sell whatever you have in KHSB, and buy other stocks. Buying opportunity now.

2013-08-28 15:39

Melvin G

finally, the long wait announcement!!

2013-08-28 16:37

KC Loh

Hey Melv, you have been missing for a while. Howz it going my friend? :)

2013-08-28 16:38

Melvin G

I observing the forum secretly.. Shh dun tell anyone, later The singh come kacau again. Ehehe

2013-08-28 16:41

KC Loh

hehehe haven't lost your sense of humour!

2013-08-28 16:42

kcchongnz

Where are all the doomsayers in this thread?

Those who took this risky arbitrage earns 25%, or annualized return of 75%!


Posted by kcchongnz > Apr 30, 2013 09:48 AM | Report Abuse X

Market inefficiency?

News broke out about the signing of the S&P for the takeover offer last night. Maximum takeover price 83.6 sen and minimum 76 sen. Completion of S&P by end of May. GO say take another 3 months to complete.

If everything concluded in the one plus three months and all investors get their money in four months, the profit of buying KHSB now at 67 sen would be between 13.4% and 24.8%, or an annualized return between 40% to 75%.

Why is there such a high risk premium for this risky arbitrage play?

2013-08-28 16:47

Melvin G

Hi Chong, do we need to sell ourself or the bank will do the rest ?

2013-08-28 16:50

kcchongnz

Melvin, just to shiok a bit here lah. Remember that time we were the only few who stick to OTB while so many people taruk him on this KHSB?

2013-08-28 16:56

Melvin G

lol yea those ppl wan zero risk investment, they wish!

2013-08-28 18:53

66300

Sold all at 0.835 for a 20% absolute profit. TQ OTB!!!!

2013-08-28 22:27

66300

Sold all at 0.835 for a 20% absolute profit. TQ OTB!!!!

2013-08-28 22:28

inwest88

OTB has made another person richer. Congrats !

2013-08-28 22:30

fadhil53

66300 can u kindly explain i'm being ignorant. i just bought this counter today at .83. what will be after this. tq

2013-08-28 23:20

fadhil53

kcchongnz can u help me on this predicament . tq

2013-08-28 23:23

fadhil53

melvin G may i ask -this stock will not be traded in the open market tomorrow?

2013-08-28 23:33

kcchongnz

Posted by fadhil53 > Aug 28, 2013 11:23 PM | Report Abuse
kcchongnz can u help me on this predicament . tq

Not a good move to buy at 83 sen as the GO price is 83.6 sen. Eventually you will be given a check with 83.6 sen settlement price. You wont make any gain after taking into consideration of your opportunity cost or loss in interest from your money.

That is a problem of buying something without knowing what is happening. But never mind, take it as an inexpensive lesson learned.

2013-08-29 05:42

Ooi Teik Bee

Post removed.Why?

2013-08-29 07:28

Fat Cat Tim Buddy

early early in the morning already want to show off n cari gaduh.

why dont you go mtdacpi section and say : ''i screwed up'' ?

2013-08-29 07:38

Fat Cat Tim Buddy

dont forget about liihen and insas , alright..

only ppl like otb got such thick face go inari section promote insas like nobody business. really no eye see.

2013-08-29 07:40

fadhil53

thank you kcchongnz for your reply and useful advice. Hope i learn well and fast enough.

2013-08-29 07:45

gskow

better sell at market price 0.835 to them, i think price wont go up anymore.
no need waste time and interest to wait KPS EGM and VGO

2013-08-29 08:38

fadhil53

yes sir

2013-08-29 08:51

sudahkena

Sell khsb....move to kps......

2013-08-29 08:55

member41

wow hit 84... can stilll up ? who buying

2013-08-29 09:25

johndow

i'm done with khsb .. all sold ..

2013-08-29 09:34

Ooi Teik Bee

Post removed.Why?

2013-08-29 09:41

johndow

yeah lah .. what to play stock .. win everytime .. then put money in fixed deposit la. Mr Ooi is kind enough to give his opinion. Want to follow or not .. that is the risk u guys need to take lah. Do you own thinking . not just hentam people. Aiyooo .. what laaa .. this kind of people also got!

2013-08-29 10:35

66300

OTB,
Dont be bothered lah. Some dogs bark for no reason, some keep barking because they get excited when some one respond.

These barkers chose not to highlight your preamble :Just be happy if you get it right 60% of the time. So dont respond, let these barkers syiok sendiri.

As For me, I am buying my wife a new car with KHSB profits. Yes I am an OTB ball carrier and proud of it. Yes I am boasting about too. Its my prerogative. See if I can find OTB number plate...

2013-08-29 10:47

ivchoong

Whatever said & done both positively & negatively, I learnt much from u guys' sharings. Just sold all my khsb @ 0.835 which I hv been holding for umpteen yrs. What a relief! Tks OBT for yr constructive sharings. Wished I had discovered this blog earlier then could hv made some 'kuih muih' pocket money! Come on guys let's make this an educational blog with a common aim to make profits & not to turn it into a battlefield. For better or for worse, at the end of the day the final decision is yrs to make. Hi to everyone & lets make some bucks together!

2013-08-29 10:49

ronnie2u

@66300: Buy wife's new car with cash ah ?

2013-08-29 11:08

kcchongnz

Risk arbitrage, a lesson learnt from KHSB.

Posted by kcchongnz > Apr 30, 2013 09:48 AM | Report Abuse X
Market inefficiency?
News broke out about the signing of the S&P for the takeover offer last night. Maximum takeover price 83.6 sen and minimum 76 sen. Completion of S&P by end of May. GO say take another 3 months to complete.
If everything concluded in the one plus three months and all investors get their money in four months, the profit of buying KHSB now at 67 sen would be between 13.4% and 24.8%, or an annualized return between 40% to 75%.
Why is there such a high risk premium for this risky arbitrage play?

The arbitrage opportunity for KHSB worked out exactly like what was written above 4 months ago. The Selangor Government is actively purchasing KHSB's shares directly from the market now at 83.5 sen. So the time frame of 4 months from the signing of S&P is also exact.

So the return for those who took the risk arbitrage made about 25%, or an annualized return of 75% as anticipated.

When is the next fat frog jumping around again?

2013-09-11 17:23

Melvin G

Have you sold all the units KC?

2013-09-13 15:29

kcchongnz

Melvin, holding KHSB when you can sell at the price they going to settle with you in a few months time is not a wise move.

2013-09-13 15:32

Melvin G

Got it. I was hoping for the extra dividend they might be distributing.. Thks!

2013-09-13 15:35

chatterbox

Bursa news: Finally....
Type Announcement
Subject TAKE-OVERS & MERGERS (CHAPTER 11 OF LISTING REQUIREMENTS)
Description KUMPULAN HARTANAH SELANGOR BERHAD ("KHSB" OR "COMPANY")
- UNCONDITIONAL TAKE-OVER OFFER BY AFFIN INVESTMENT BANK BERHAD ON BEHALF OF KUMPULAN DARUL EHSAN BERHAD ("KDEB" OR "OFFEROR") TO ACQUIRE

(I) ALL THE REMAINING ORDINARY SHARES OF RM1.00 EACH IN KUMPULAN HARTANAH SELANGOR BERHAD ("KHSB") ("KHSB SHARE(S)") NOT ALREADY OWNED BY KDEB; AND

(II) ALL THE NEW KHSB SHARES THAT MAY BE ISSUED PRIOR TO THE CLOSE OF THE OFFER ARISING FROM THE EXERCISE OF THE OUTSTANDING OPTIONS GRANTED PURSUANT TO KHSB’S EMPLOYEES’ SHARE OPTION SCHEME

(COLLECTIVELY REFERRED TO AS THE "OFFER SHARES")

FOR A CASH OFFER PRICE OF RM0.836 PER OFFER SHARE ("OFFER")
The Board of Directors of KHSB wishes to announce that KHSB has today received the attached press notice from AFFIN Investment Bank Berhad, on behalf of the Offeror, informing that pursuant to Section 33 of the Malaysian Code on Take-Overs and Mergers 2010, the Offeror has dealt in KHSB Shares on 23 September 2013.
Please refer to the attachment for further details.

This announcement is dated 23 September 2013.

2013-09-23 21:22

Post a Comment