[KHIND] QoQ Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.44%
YoY- -46.94%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 377,104 335,908 337,768 330,153 322,814 296,516 319,051 11.80%
PBT 17,376 6,212 9,162 8,298 7,064 -2,560 14,714 11.73%
Tax -3,734 -588 -2,982 -1,864 -1,538 552 -2,553 28.87%
NP 13,642 5,624 6,180 6,434 5,526 -2,008 12,161 7.96%
-
NP to SH 13,642 5,624 6,180 6,434 5,526 -2,008 12,161 7.96%
-
Tax Rate 21.49% 9.47% 32.55% 22.46% 21.77% - 17.35% -
Total Cost 363,462 330,284 331,588 323,718 317,288 298,524 306,890 11.95%
-
Net Worth 127,788 121,378 122,179 125,384 118,174 113,767 113,366 8.31%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - 2,804 3,738 - - 4,005 -
Div Payout % - - 45.37% 58.10% - - 32.94% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 127,788 121,378 122,179 125,384 118,174 113,767 113,366 8.31%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.62% 1.67% 1.83% 1.95% 1.71% -0.68% 3.81% -
ROE 10.68% 4.63% 5.06% 5.13% 4.68% -1.77% 10.73% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 941.37 838.53 843.18 824.17 805.85 740.20 796.45 11.80%
EPS 34.06 14.04 15.43 16.07 13.80 -5.00 30.36 7.97%
DPS 0.00 0.00 7.00 9.33 0.00 0.00 10.00 -
NAPS 3.19 3.03 3.05 3.13 2.95 2.84 2.83 8.31%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 897.03 799.04 803.46 785.35 767.89 705.34 758.94 11.80%
EPS 32.45 13.38 14.70 15.31 13.14 -4.78 28.93 7.96%
DPS 0.00 0.00 6.67 8.89 0.00 0.00 9.53 -
NAPS 3.0398 2.8873 2.9063 2.9826 2.8111 2.7062 2.6967 8.31%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.92 1.91 2.21 2.00 2.10 2.31 2.10 -
P/RPS 0.20 0.23 0.26 0.24 0.26 0.31 0.26 -16.06%
P/EPS 5.64 13.60 14.33 12.45 15.22 -46.08 6.92 -12.75%
EY 17.74 7.35 6.98 8.03 6.57 -2.17 14.46 14.61%
DY 0.00 0.00 3.17 4.67 0.00 0.00 4.76 -
P/NAPS 0.60 0.63 0.72 0.64 0.71 0.81 0.74 -13.05%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 24/08/16 20/05/16 25/02/16 25/11/15 25/08/15 20/05/15 26/02/15 -
Price 2.12 2.05 2.26 2.33 1.90 2.58 2.48 -
P/RPS 0.23 0.24 0.27 0.28 0.24 0.35 0.31 -18.05%
P/EPS 6.23 14.60 14.65 14.51 13.77 -51.47 8.17 -16.54%
EY 16.06 6.85 6.83 6.89 7.26 -1.94 12.24 19.87%
DY 0.00 0.00 3.10 4.01 0.00 0.00 4.03 -
P/NAPS 0.66 0.68 0.74 0.74 0.64 0.91 0.88 -17.46%

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