[KHIND] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 98.02%
YoY- 76.68%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 280,228 196,025 195,474 191,660 173,728 183,601 182,249 33.25%
PBT 12,144 12,748 13,492 14,612 9,280 11,294 11,754 2.20%
Tax -4,116 -4,430 -3,593 -3,626 -3,732 -3,157 -3,461 12.26%
NP 8,028 8,318 9,898 10,986 5,548 8,137 8,293 -2.14%
-
NP to SH 8,028 8,318 9,898 10,986 5,548 8,137 8,293 -2.14%
-
Tax Rate 33.89% 34.75% 26.63% 24.82% 40.22% 27.95% 29.45% -
Total Cost 272,200 187,707 185,576 180,674 168,180 175,464 173,956 34.81%
-
Net Worth 40,082 76,498 78,338 76,617 72,621 71,667 71,824 -32.24%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 11,223 3,604 - - - 4,006 - -
Div Payout % 139.80% 43.34% - - - 49.24% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 40,082 76,498 78,338 76,617 72,621 71,667 71,824 -32.24%
NOSH 40,082 40,051 40,064 40,065 40,086 40,064 40,051 0.05%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 2.86% 4.24% 5.06% 5.73% 3.19% 4.43% 4.55% -
ROE 20.03% 10.87% 12.64% 14.34% 7.64% 11.35% 11.55% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 699.12 489.43 487.90 478.36 433.38 458.26 455.04 33.18%
EPS 20.04 20.76 24.71 27.42 13.84 20.31 20.71 -2.17%
DPS 28.00 9.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.00 1.91 1.9553 1.9123 1.8116 1.7888 1.7933 -32.27%
Adjusted Per Share Value based on latest NOSH - 40,058
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 666.59 466.29 464.98 455.91 413.25 436.74 433.52 33.25%
EPS 19.10 19.79 23.55 26.13 13.20 19.36 19.73 -2.14%
DPS 26.70 8.57 0.00 0.00 0.00 9.53 0.00 -
NAPS 0.9535 1.8197 1.8635 1.8225 1.7275 1.7048 1.7085 -32.23%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.58 1.50 1.47 1.15 1.05 0.93 0.90 -
P/RPS 0.23 0.31 0.30 0.24 0.24 0.20 0.20 9.77%
P/EPS 7.89 7.22 5.95 4.19 7.59 4.58 4.35 48.78%
EY 12.68 13.85 16.81 23.84 13.18 21.84 23.01 -32.80%
DY 17.72 6.00 0.00 0.00 0.00 10.75 0.00 -
P/NAPS 1.58 0.79 0.75 0.60 0.58 0.52 0.50 115.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 -
Price 1.45 1.55 1.45 1.30 1.15 0.92 0.90 -
P/RPS 0.21 0.32 0.30 0.27 0.27 0.20 0.20 3.30%
P/EPS 7.24 7.46 5.87 4.74 8.31 4.53 4.35 40.48%
EY 13.81 13.40 17.04 21.09 12.03 22.08 23.01 -28.87%
DY 19.31 5.81 0.00 0.00 0.00 10.87 0.00 -
P/NAPS 1.45 0.81 0.74 0.68 0.63 0.51 0.50 103.49%

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