[KHIND] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 59.82%
YoY- 207.73%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 135,910 137,354 119,188 158,598 151,606 151,534 125,852 5.25%
PBT 3,524 3,240 1,352 4,171 2,801 2,404 1,768 58.31%
Tax -1,546 -1,368 -464 -1,452 -1,100 -894 -1,132 23.07%
NP 1,977 1,872 888 2,719 1,701 1,510 636 112.84%
-
NP to SH 1,896 1,872 888 2,719 1,701 1,510 636 106.99%
-
Tax Rate 43.87% 42.22% 34.32% 34.81% 39.27% 37.19% 64.03% -
Total Cost 133,933 135,482 118,300 155,879 149,905 150,024 125,216 4.58%
-
Net Worth 48,010 51,079 49,973 45,477 48,563 49,482 49,077 -1.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 2,555 - - 1,999 2,666 - - -
Div Payout % 134.77% - - 73.53% 156.74% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 48,010 51,079 49,973 45,477 48,563 49,482 49,077 -1.45%
NOSH 38,328 40,000 39,642 39,986 39,999 39,947 30,000 17.72%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.45% 1.36% 0.75% 1.71% 1.12% 1.00% 0.51% -
ROE 3.95% 3.66% 1.78% 5.98% 3.50% 3.05% 1.30% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 354.59 343.38 300.65 396.62 379.02 379.34 419.51 -10.59%
EPS 4.95 4.68 2.24 6.80 4.25 3.78 2.12 75.90%
DPS 6.67 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.2526 1.277 1.2606 1.1373 1.2141 1.2387 1.6359 -16.29%
Adjusted Per Share Value based on latest NOSH - 39,977
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 323.30 326.73 283.52 377.26 360.63 360.46 299.37 5.25%
EPS 4.51 4.45 2.11 6.47 4.05 3.59 1.51 107.25%
DPS 6.08 0.00 0.00 4.76 6.34 0.00 0.00 -
NAPS 1.1421 1.2151 1.1887 1.0818 1.1552 1.1771 1.1674 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.86 0.88 0.98 0.95 1.14 1.79 -
P/RPS 0.28 0.25 0.29 0.25 0.25 0.30 0.43 -24.85%
P/EPS 20.22 18.38 39.29 14.41 22.34 30.16 84.43 -61.40%
EY 4.95 5.44 2.55 6.94 4.48 3.32 1.18 159.87%
DY 6.67 0.00 0.00 5.10 7.02 0.00 0.00 -
P/NAPS 0.80 0.67 0.70 0.86 0.78 0.92 1.09 -18.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 13/05/03 25/02/03 12/11/02 13/08/02 14/05/02 -
Price 1.05 1.01 0.84 0.90 0.92 1.10 1.28 -
P/RPS 0.30 0.29 0.28 0.23 0.24 0.29 0.31 -2.16%
P/EPS 21.23 21.58 37.50 13.24 21.63 29.10 60.38 -50.15%
EY 4.71 4.63 2.67 7.56 4.62 3.44 1.66 100.29%
DY 6.35 0.00 0.00 5.56 7.25 0.00 0.00 -
P/NAPS 0.84 0.79 0.67 0.79 0.76 0.89 0.78 5.05%

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