[KHIND] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -9.9%
YoY- 19.36%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 264,814 280,228 196,025 195,474 191,660 173,728 183,601 27.74%
PBT 15,246 12,144 12,748 13,492 14,612 9,280 11,294 22.21%
Tax -3,834 -4,116 -4,430 -3,593 -3,626 -3,732 -3,157 13.86%
NP 11,412 8,028 8,318 9,898 10,986 5,548 8,137 25.37%
-
NP to SH 11,412 8,028 8,318 9,898 10,986 5,548 8,137 25.37%
-
Tax Rate 25.15% 33.89% 34.75% 26.63% 24.82% 40.22% 27.95% -
Total Cost 253,402 272,200 187,707 185,576 180,674 168,180 175,464 27.85%
-
Net Worth 82,547 40,082 76,498 78,338 76,617 72,621 71,667 9.90%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - 11,223 3,604 - - - 4,006 -
Div Payout % - 139.80% 43.34% - - - 49.24% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 82,547 40,082 76,498 78,338 76,617 72,621 71,667 9.90%
NOSH 40,071 40,082 40,051 40,064 40,065 40,086 40,064 0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.31% 2.86% 4.24% 5.06% 5.73% 3.19% 4.43% -
ROE 13.82% 20.03% 10.87% 12.64% 14.34% 7.64% 11.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 660.85 699.12 489.43 487.90 478.36 433.38 458.26 27.72%
EPS 28.48 20.04 20.76 24.71 27.42 13.84 20.31 25.35%
DPS 0.00 28.00 9.00 0.00 0.00 0.00 10.00 -
NAPS 2.06 1.00 1.91 1.9553 1.9123 1.8116 1.7888 9.89%
Adjusted Per Share Value based on latest NOSH - 40,062
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 629.92 666.59 466.29 464.98 455.91 413.25 436.74 27.74%
EPS 27.15 19.10 19.79 23.55 26.13 13.20 19.36 25.36%
DPS 0.00 26.70 8.57 0.00 0.00 0.00 9.53 -
NAPS 1.9636 0.9535 1.8197 1.8635 1.8225 1.7275 1.7048 9.90%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.45 1.58 1.50 1.47 1.15 1.05 0.93 -
P/RPS 0.22 0.23 0.31 0.30 0.24 0.24 0.20 6.57%
P/EPS 5.09 7.89 7.22 5.95 4.19 7.59 4.58 7.31%
EY 19.64 12.68 13.85 16.81 23.84 13.18 21.84 -6.85%
DY 0.00 17.72 6.00 0.00 0.00 0.00 10.75 -
P/NAPS 0.70 1.58 0.79 0.75 0.60 0.58 0.52 21.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 19/05/11 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 -
Price 1.45 1.45 1.55 1.45 1.30 1.15 0.92 -
P/RPS 0.22 0.21 0.32 0.30 0.27 0.27 0.20 6.57%
P/EPS 5.09 7.24 7.46 5.87 4.74 8.31 4.53 8.10%
EY 19.64 13.81 13.40 17.04 21.09 12.03 22.08 -7.52%
DY 0.00 19.31 5.81 0.00 0.00 0.00 10.87 -
P/NAPS 0.70 1.45 0.81 0.74 0.68 0.63 0.51 23.57%

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