[KHIND] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 42.15%
YoY- 3.88%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 219,628 241,850 251,432 264,814 280,228 196,025 195,474 8.06%
PBT 7,244 10,748 12,900 15,246 12,144 12,748 13,492 -33.91%
Tax -1,788 -2,881 -3,624 -3,834 -4,116 -4,430 -3,593 -37.17%
NP 5,456 7,867 9,276 11,412 8,028 8,318 9,898 -32.74%
-
NP to SH 5,456 7,867 9,276 11,412 8,028 8,318 9,898 -32.74%
-
Tax Rate 24.68% 26.80% 28.09% 25.15% 33.89% 34.75% 26.63% -
Total Cost 214,172 233,983 242,156 253,402 272,200 187,707 185,576 10.01%
-
Net Worth 83,322 82,100 80,115 82,547 40,082 76,498 78,338 4.19%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 2,803 3,738 - 11,223 3,604 - -
Div Payout % - 35.64% 40.31% - 139.80% 43.34% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 83,322 82,100 80,115 82,547 40,082 76,498 78,338 4.19%
NOSH 40,059 40,048 40,057 40,071 40,082 40,051 40,064 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 2.48% 3.25% 3.69% 4.31% 2.86% 4.24% 5.06% -
ROE 6.55% 9.58% 11.58% 13.82% 20.03% 10.87% 12.64% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 548.26 603.89 627.67 660.85 699.12 489.43 487.90 8.07%
EPS 13.60 19.64 23.16 28.48 20.04 20.76 24.71 -32.81%
DPS 0.00 7.00 9.33 0.00 28.00 9.00 0.00 -
NAPS 2.08 2.05 2.00 2.06 1.00 1.91 1.9553 4.20%
Adjusted Per Share Value based on latest NOSH - 40,065
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 522.44 575.30 598.09 629.92 666.59 466.29 464.98 8.06%
EPS 12.98 18.71 22.07 27.15 19.10 19.79 23.55 -32.75%
DPS 0.00 6.67 8.89 0.00 26.70 8.57 0.00 -
NAPS 1.982 1.953 1.9057 1.9636 0.9535 1.8197 1.8635 4.19%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.30 1.45 1.40 1.45 1.58 1.50 1.47 -
P/RPS 0.24 0.24 0.22 0.22 0.23 0.31 0.30 -13.81%
P/EPS 9.54 7.38 6.05 5.09 7.89 7.22 5.95 36.95%
EY 10.48 13.55 16.54 19.64 12.68 13.85 16.81 -27.00%
DY 0.00 4.83 6.67 0.00 17.72 6.00 0.00 -
P/NAPS 0.63 0.71 0.70 0.70 1.58 0.79 0.75 -10.96%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 21/05/12 23/02/12 08/11/11 11/08/11 19/05/11 22/02/11 26/10/10 -
Price 1.30 1.45 1.46 1.45 1.45 1.55 1.45 -
P/RPS 0.24 0.24 0.23 0.22 0.21 0.32 0.30 -13.81%
P/EPS 9.54 7.38 6.30 5.09 7.24 7.46 5.87 38.19%
EY 10.48 13.55 15.86 19.64 13.81 13.40 17.04 -27.65%
DY 0.00 4.83 6.39 0.00 19.31 5.81 0.00 -
P/NAPS 0.63 0.71 0.73 0.70 1.45 0.81 0.74 -10.16%

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