[KHIND] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.47%
YoY- 100.92%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 166,944 146,736 185,361 189,289 172,538 152,184 159,681 3.01%
PBT 8,708 4,200 8,571 9,404 6,214 2,020 4,537 54.50%
Tax -2,490 -1,064 -934 -1,845 -1,124 -708 -341 276.83%
NP 6,218 3,136 7,637 7,558 5,090 1,312 4,196 30.01%
-
NP to SH 6,218 3,136 7,660 7,560 5,092 1,320 4,240 29.10%
-
Tax Rate 28.59% 25.33% 10.90% 19.62% 18.09% 35.05% 7.52% -
Total Cost 160,726 143,600 177,724 181,730 167,448 150,872 155,485 2.23%
-
Net Worth 68,802 68,447 67,633 67,014 63,686 61,693 61,219 8.10%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 4,006 - 2,003 - - - - -
Div Payout % 64.43% - 26.15% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 68,802 68,447 67,633 67,014 63,686 61,693 61,219 8.10%
NOSH 40,064 39,999 40,062 40,070 40,031 40,243 40,075 -0.01%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 3.72% 2.14% 4.12% 3.99% 2.95% 0.86% 2.63% -
ROE 9.04% 4.58% 11.33% 11.28% 8.00% 2.14% 6.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 416.69 366.84 462.68 472.39 431.01 378.15 398.45 3.03%
EPS 15.52 7.84 19.12 18.87 12.72 3.28 10.58 29.13%
DPS 10.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.7173 1.7112 1.6882 1.6724 1.5909 1.533 1.5276 8.12%
Adjusted Per Share Value based on latest NOSH - 40,051
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 397.12 349.05 440.93 450.27 410.42 362.01 379.84 3.01%
EPS 14.79 7.46 18.22 17.98 12.11 3.14 10.09 29.06%
DPS 9.53 0.00 4.76 0.00 0.00 0.00 0.00 -
NAPS 1.6366 1.6282 1.6088 1.5941 1.5149 1.4675 1.4563 8.09%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.76 0.80 0.70 0.94 0.82 0.96 0.67 -
P/RPS 0.18 0.22 0.15 0.20 0.19 0.25 0.17 3.88%
P/EPS 4.90 10.20 3.66 4.98 6.45 29.27 6.33 -15.70%
EY 20.42 9.80 27.31 20.07 15.51 3.42 15.79 18.71%
DY 13.16 0.00 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.41 0.56 0.52 0.63 0.44 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 21/05/08 26/02/08 -
Price 0.88 0.90 0.90 0.57 0.90 0.90 0.78 -
P/RPS 0.21 0.25 0.19 0.12 0.21 0.24 0.20 3.30%
P/EPS 5.67 11.48 4.71 3.02 7.08 27.44 7.37 -16.05%
EY 17.64 8.71 21.24 33.10 14.13 3.64 13.56 19.18%
DY 11.36 0.00 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.53 0.34 0.57 0.59 0.51 0.00%

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