[KHIND] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.72%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 271,378 219,628 241,850 251,432 264,814 280,228 196,025 24.24%
PBT 11,826 7,244 10,748 12,900 15,246 12,144 12,748 -4.88%
Tax -2,976 -1,788 -2,881 -3,624 -3,834 -4,116 -4,430 -23.31%
NP 8,850 5,456 7,867 9,276 11,412 8,028 8,318 4.22%
-
NP to SH 8,850 5,456 7,867 9,276 11,412 8,028 8,318 4.22%
-
Tax Rate 25.16% 24.68% 26.80% 28.09% 25.15% 33.89% 34.75% -
Total Cost 262,528 214,172 233,983 242,156 253,402 272,200 187,707 25.08%
-
Net Worth 86,928 83,322 82,100 80,115 82,547 40,082 76,498 8.90%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 2,803 3,738 - 11,223 3,604 -
Div Payout % - - 35.64% 40.31% - 139.80% 43.34% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 86,928 83,322 82,100 80,115 82,547 40,082 76,498 8.90%
NOSH 40,059 40,059 40,048 40,057 40,071 40,082 40,051 0.01%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.26% 2.48% 3.25% 3.69% 4.31% 2.86% 4.24% -
ROE 10.18% 6.55% 9.58% 11.58% 13.82% 20.03% 10.87% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 677.45 548.26 603.89 627.67 660.85 699.12 489.43 24.22%
EPS 22.10 13.60 19.64 23.16 28.48 20.04 20.76 4.26%
DPS 0.00 0.00 7.00 9.33 0.00 28.00 9.00 -
NAPS 2.17 2.08 2.05 2.00 2.06 1.00 1.91 8.88%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 645.54 522.44 575.30 598.09 629.92 666.59 466.29 24.24%
EPS 21.05 12.98 18.71 22.07 27.15 19.10 19.79 4.20%
DPS 0.00 0.00 6.67 8.89 0.00 26.70 8.57 -
NAPS 2.0678 1.982 1.953 1.9057 1.9636 0.9535 1.8197 8.90%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.30 1.45 1.40 1.45 1.58 1.50 -
P/RPS 0.20 0.24 0.24 0.22 0.22 0.23 0.31 -25.35%
P/EPS 6.16 9.54 7.38 6.05 5.09 7.89 7.22 -10.05%
EY 16.24 10.48 13.55 16.54 19.64 12.68 13.85 11.20%
DY 0.00 0.00 4.83 6.67 0.00 17.72 6.00 -
P/NAPS 0.63 0.63 0.71 0.70 0.70 1.58 0.79 -14.01%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 21/05/12 23/02/12 08/11/11 11/08/11 19/05/11 22/02/11 -
Price 1.40 1.30 1.45 1.46 1.45 1.45 1.55 -
P/RPS 0.21 0.24 0.24 0.23 0.22 0.21 0.32 -24.50%
P/EPS 6.34 9.54 7.38 6.30 5.09 7.24 7.46 -10.28%
EY 15.78 10.48 13.55 15.86 19.64 13.81 13.40 11.52%
DY 0.00 0.00 4.83 6.39 0.00 19.31 5.81 -
P/NAPS 0.65 0.63 0.71 0.73 0.70 1.45 0.81 -13.65%

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