[KHIND] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 98.28%
YoY- 22.11%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 173,728 183,601 182,249 166,944 146,736 185,361 189,289 -5.56%
PBT 9,280 11,294 11,754 8,708 4,200 8,571 9,404 -0.88%
Tax -3,732 -3,157 -3,461 -2,490 -1,064 -934 -1,845 60.01%
NP 5,548 8,137 8,293 6,218 3,136 7,637 7,558 -18.64%
-
NP to SH 5,548 8,137 8,293 6,218 3,136 7,660 7,560 -18.65%
-
Tax Rate 40.22% 27.95% 29.45% 28.59% 25.33% 10.90% 19.62% -
Total Cost 168,180 175,464 173,956 160,726 143,600 177,724 181,730 -5.03%
-
Net Worth 72,621 71,667 71,824 68,802 68,447 67,633 67,014 5.50%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,006 - 4,006 - 2,003 - -
Div Payout % - 49.24% - 64.43% - 26.15% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 72,621 71,667 71,824 68,802 68,447 67,633 67,014 5.50%
NOSH 40,086 40,064 40,051 40,064 39,999 40,062 40,070 0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.19% 4.43% 4.55% 3.72% 2.14% 4.12% 3.99% -
ROE 7.64% 11.35% 11.55% 9.04% 4.58% 11.33% 11.28% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 433.38 458.26 455.04 416.69 366.84 462.68 472.39 -5.58%
EPS 13.84 20.31 20.71 15.52 7.84 19.12 18.87 -18.68%
DPS 0.00 10.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 1.8116 1.7888 1.7933 1.7173 1.7112 1.6882 1.6724 5.47%
Adjusted Per Share Value based on latest NOSH - 40,086
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 413.25 436.74 433.52 397.12 349.05 440.93 450.27 -5.56%
EPS 13.20 19.36 19.73 14.79 7.46 18.22 17.98 -18.63%
DPS 0.00 9.53 0.00 9.53 0.00 4.76 0.00 -
NAPS 1.7275 1.7048 1.7085 1.6366 1.6282 1.6088 1.5941 5.50%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 0.93 0.90 0.76 0.80 0.70 0.94 -
P/RPS 0.24 0.20 0.20 0.18 0.22 0.15 0.20 12.93%
P/EPS 7.59 4.58 4.35 4.90 10.20 3.66 4.98 32.47%
EY 13.18 21.84 23.01 20.42 9.80 27.31 20.07 -24.46%
DY 0.00 10.75 0.00 13.16 0.00 7.14 0.00 -
P/NAPS 0.58 0.52 0.50 0.44 0.47 0.41 0.56 2.36%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 -
Price 1.15 0.92 0.90 0.88 0.90 0.90 0.57 -
P/RPS 0.27 0.20 0.20 0.21 0.25 0.19 0.12 71.79%
P/EPS 8.31 4.53 4.35 5.67 11.48 4.71 3.02 96.48%
EY 12.03 22.08 23.01 17.64 8.71 21.24 33.10 -49.10%
DY 0.00 10.87 0.00 11.36 0.00 5.56 0.00 -
P/NAPS 0.63 0.51 0.50 0.51 0.53 0.53 0.34 50.91%

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