[KHIND] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 127.49%
YoY- 86.1%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 274,276 325,035 325,942 315,088 245,356 288,591 282,293 -1.90%
PBT 7,416 20,096 22,220 20,732 9,784 13,398 11,869 -26.93%
Tax -1,928 -3,860 -4,797 -4,262 -2,544 -2,792 -2,942 -24.57%
NP 5,488 16,236 17,422 16,470 7,240 10,606 8,926 -27.71%
-
NP to SH 5,488 16,236 17,422 16,470 7,240 10,606 8,926 -27.71%
-
Tax Rate 26.00% 19.21% 21.59% 20.56% 26.00% 20.84% 24.79% -
Total Cost 268,788 308,799 308,520 298,618 238,116 277,985 273,366 -1.12%
-
Net Worth 105,355 104,153 100,548 98,945 92,536 90,933 88,930 11.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 4,005 5,341 - - 2,403 - -
Div Payout % - 24.67% 30.66% - - 22.66% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 105,355 104,153 100,548 98,945 92,536 90,933 88,930 11.97%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.00% 5.00% 5.35% 5.23% 2.95% 3.68% 3.16% -
ROE 5.21% 15.59% 17.33% 16.65% 7.82% 11.66% 10.04% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 684.68 811.39 813.66 786.56 612.49 720.41 704.69 -1.90%
EPS 13.68 40.53 43.49 41.12 18.08 26.48 22.28 -27.78%
DPS 0.00 10.00 13.33 0.00 0.00 6.00 0.00 -
NAPS 2.63 2.60 2.51 2.47 2.31 2.27 2.22 11.97%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 652.43 773.17 775.33 749.51 583.64 686.48 671.50 -1.90%
EPS 13.05 38.62 41.44 39.18 17.22 25.23 21.23 -27.72%
DPS 0.00 9.53 12.71 0.00 0.00 5.72 0.00 -
NAPS 2.5061 2.4775 2.3918 2.3537 2.2012 2.1631 2.1154 11.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.77 2.48 1.98 1.52 1.33 1.39 1.40 -
P/RPS 0.40 0.31 0.24 0.19 0.22 0.19 0.20 58.80%
P/EPS 20.22 6.12 4.55 3.70 7.36 5.25 6.28 118.20%
EY 4.95 16.34 21.97 27.05 13.59 19.05 15.92 -54.13%
DY 0.00 4.03 6.73 0.00 0.00 4.32 0.00 -
P/NAPS 1.05 0.95 0.79 0.62 0.58 0.61 0.63 40.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 23/10/12 -
Price 3.00 2.98 2.65 1.60 1.35 1.30 1.49 -
P/RPS 0.44 0.37 0.33 0.20 0.22 0.18 0.21 63.81%
P/EPS 21.90 7.35 6.09 3.89 7.47 4.91 6.69 120.62%
EY 4.57 13.60 16.41 25.70 13.39 20.37 14.96 -54.67%
DY 0.00 3.36 5.03 0.00 0.00 4.62 0.00 -
P/NAPS 1.14 1.15 1.06 0.65 0.58 0.57 0.67 42.56%

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