[KHIND] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.38%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 191,660 173,728 183,601 182,249 166,944 146,736 185,361 2.25%
PBT 14,612 9,280 11,294 11,754 8,708 4,200 8,571 42.84%
Tax -3,626 -3,732 -3,157 -3,461 -2,490 -1,064 -934 147.62%
NP 10,986 5,548 8,137 8,293 6,218 3,136 7,637 27.51%
-
NP to SH 10,986 5,548 8,137 8,293 6,218 3,136 7,660 27.26%
-
Tax Rate 24.82% 40.22% 27.95% 29.45% 28.59% 25.33% 10.90% -
Total Cost 180,674 168,180 175,464 173,956 160,726 143,600 177,724 1.10%
-
Net Worth 76,617 72,621 71,667 71,824 68,802 68,447 67,633 8.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,006 - 4,006 - 2,003 -
Div Payout % - - 49.24% - 64.43% - 26.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,617 72,621 71,667 71,824 68,802 68,447 67,633 8.69%
NOSH 40,065 40,086 40,064 40,051 40,064 39,999 40,062 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.73% 3.19% 4.43% 4.55% 3.72% 2.14% 4.12% -
ROE 14.34% 7.64% 11.35% 11.55% 9.04% 4.58% 11.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 478.36 433.38 458.26 455.04 416.69 366.84 462.68 2.25%
EPS 27.42 13.84 20.31 20.71 15.52 7.84 19.12 27.25%
DPS 0.00 0.00 10.00 0.00 10.00 0.00 5.00 -
NAPS 1.9123 1.8116 1.7888 1.7933 1.7173 1.7112 1.6882 8.68%
Adjusted Per Share Value based on latest NOSH - 40,038
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 455.91 413.25 436.74 433.52 397.12 349.05 440.93 2.25%
EPS 26.13 13.20 19.36 19.73 14.79 7.46 18.22 27.25%
DPS 0.00 0.00 9.53 0.00 9.53 0.00 4.76 -
NAPS 1.8225 1.7275 1.7048 1.7085 1.6366 1.6282 1.6088 8.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.05 0.93 0.90 0.76 0.80 0.70 -
P/RPS 0.24 0.24 0.20 0.20 0.18 0.22 0.15 36.91%
P/EPS 4.19 7.59 4.58 4.35 4.90 10.20 3.66 9.46%
EY 23.84 13.18 21.84 23.01 20.42 9.80 27.31 -8.68%
DY 0.00 0.00 10.75 0.00 13.16 0.00 7.14 -
P/NAPS 0.60 0.58 0.52 0.50 0.44 0.47 0.41 28.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 18/05/10 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 -
Price 1.30 1.15 0.92 0.90 0.88 0.90 0.90 -
P/RPS 0.27 0.27 0.20 0.20 0.21 0.25 0.19 26.47%
P/EPS 4.74 8.31 4.53 4.35 5.67 11.48 4.71 0.42%
EY 21.09 12.03 22.08 23.01 17.64 8.71 21.24 -0.47%
DY 0.00 0.00 10.87 0.00 11.36 0.00 5.56 -
P/NAPS 0.68 0.63 0.51 0.50 0.51 0.53 0.53 18.12%

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