[KHIND] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.21%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 245,356 288,591 282,293 271,378 219,628 241,850 251,432 -1.61%
PBT 9,784 13,398 11,869 11,826 7,244 10,748 12,900 -16.81%
Tax -2,544 -2,792 -2,942 -2,976 -1,788 -2,881 -3,624 -20.99%
NP 7,240 10,606 8,926 8,850 5,456 7,867 9,276 -15.21%
-
NP to SH 7,240 10,606 8,926 8,850 5,456 7,867 9,276 -15.21%
-
Tax Rate 26.00% 20.84% 24.79% 25.16% 24.68% 26.80% 28.09% -
Total Cost 238,116 277,985 273,366 262,528 214,172 233,983 242,156 -1.11%
-
Net Worth 92,536 90,933 88,930 86,928 83,322 82,100 80,115 10.07%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,403 - - - 2,803 3,738 -
Div Payout % - 22.66% - - - 35.64% 40.31% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 92,536 90,933 88,930 86,928 83,322 82,100 80,115 10.07%
NOSH 40,059 40,059 40,059 40,059 40,059 40,048 40,057 0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 2.95% 3.68% 3.16% 3.26% 2.48% 3.25% 3.69% -
ROE 7.82% 11.66% 10.04% 10.18% 6.55% 9.58% 11.58% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 612.49 720.41 704.69 677.45 548.26 603.89 627.67 -1.61%
EPS 18.08 26.48 22.28 22.10 13.60 19.64 23.16 -15.20%
DPS 0.00 6.00 0.00 0.00 0.00 7.00 9.33 -
NAPS 2.31 2.27 2.22 2.17 2.08 2.05 2.00 10.07%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 583.64 686.48 671.50 645.54 522.44 575.30 598.09 -1.61%
EPS 17.22 25.23 21.23 21.05 12.98 18.71 22.07 -15.23%
DPS 0.00 5.72 0.00 0.00 0.00 6.67 8.89 -
NAPS 2.2012 2.1631 2.1154 2.0678 1.982 1.953 1.9057 10.07%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.33 1.39 1.40 1.36 1.30 1.45 1.40 -
P/RPS 0.22 0.19 0.20 0.20 0.24 0.24 0.22 0.00%
P/EPS 7.36 5.25 6.28 6.16 9.54 7.38 6.05 13.94%
EY 13.59 19.05 15.92 16.24 10.48 13.55 16.54 -12.26%
DY 0.00 4.32 0.00 0.00 0.00 4.83 6.67 -
P/NAPS 0.58 0.61 0.63 0.63 0.63 0.71 0.70 -11.77%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 14/05/13 26/02/13 23/10/12 09/08/12 21/05/12 23/02/12 08/11/11 -
Price 1.35 1.30 1.49 1.40 1.30 1.45 1.46 -
P/RPS 0.22 0.18 0.21 0.21 0.24 0.24 0.23 -2.91%
P/EPS 7.47 4.91 6.69 6.34 9.54 7.38 6.30 12.01%
EY 13.39 20.37 14.96 15.78 10.48 13.55 15.86 -10.66%
DY 0.00 4.62 0.00 0.00 0.00 4.83 6.39 -
P/NAPS 0.58 0.57 0.67 0.65 0.63 0.71 0.73 -14.20%

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