[KHIND] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.78%
YoY- 95.18%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 315,646 274,276 325,035 325,942 315,088 245,356 288,591 6.17%
PBT 15,468 7,416 20,096 22,220 20,732 9,784 13,398 10.08%
Tax -3,156 -1,928 -3,860 -4,797 -4,262 -2,544 -2,792 8.53%
NP 12,312 5,488 16,236 17,422 16,470 7,240 10,606 10.48%
-
NP to SH 12,312 5,488 16,236 17,422 16,470 7,240 10,606 10.48%
-
Tax Rate 20.40% 26.00% 19.21% 21.59% 20.56% 26.00% 20.84% -
Total Cost 303,334 268,788 308,799 308,520 298,618 238,116 277,985 6.00%
-
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,005 5,341 - - 2,403 -
Div Payout % - - 24.67% 30.66% - - 22.66% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.90% 2.00% 5.00% 5.35% 5.23% 2.95% 3.68% -
ROE 11.22% 5.21% 15.59% 17.33% 16.65% 7.82% 11.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 787.95 684.68 811.39 813.66 786.56 612.49 720.41 6.17%
EPS 30.74 13.68 40.53 43.49 41.12 18.08 26.48 10.48%
DPS 0.00 0.00 10.00 13.33 0.00 0.00 6.00 -
NAPS 2.74 2.63 2.60 2.51 2.47 2.31 2.27 13.40%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 750.84 652.43 773.17 775.33 749.51 583.64 686.48 6.17%
EPS 29.29 13.05 38.62 41.44 39.18 17.22 25.23 10.48%
DPS 0.00 0.00 9.53 12.71 0.00 0.00 5.72 -
NAPS 2.6109 2.5061 2.4775 2.3918 2.3537 2.2012 2.1631 13.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.70 2.77 2.48 1.98 1.52 1.33 1.39 -
P/RPS 0.34 0.40 0.31 0.24 0.19 0.22 0.19 47.55%
P/EPS 8.78 20.22 6.12 4.55 3.70 7.36 5.25 41.02%
EY 11.38 4.95 16.34 21.97 27.05 13.59 19.05 -29.13%
DY 0.00 0.00 4.03 6.73 0.00 0.00 4.32 -
P/NAPS 0.99 1.05 0.95 0.79 0.62 0.58 0.61 38.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 -
Price 2.87 3.00 2.98 2.65 1.60 1.35 1.30 -
P/RPS 0.36 0.44 0.37 0.33 0.20 0.22 0.18 58.94%
P/EPS 9.34 21.90 7.35 6.09 3.89 7.47 4.91 53.70%
EY 10.71 4.57 13.60 16.41 25.70 13.39 20.37 -34.93%
DY 0.00 0.00 3.36 5.03 0.00 0.00 4.62 -
P/NAPS 1.05 1.14 1.15 1.06 0.65 0.58 0.57 50.43%

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