[KHIND] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 18.81%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 325,942 315,088 245,356 288,591 282,293 271,378 219,628 30.07%
PBT 22,220 20,732 9,784 13,398 11,869 11,826 7,244 110.96%
Tax -4,797 -4,262 -2,544 -2,792 -2,942 -2,976 -1,788 92.96%
NP 17,422 16,470 7,240 10,606 8,926 8,850 5,456 116.69%
-
NP to SH 17,422 16,470 7,240 10,606 8,926 8,850 5,456 116.69%
-
Tax Rate 21.59% 20.56% 26.00% 20.84% 24.79% 25.16% 24.68% -
Total Cost 308,520 298,618 238,116 277,985 273,366 262,528 214,172 27.52%
-
Net Worth 100,548 98,945 92,536 90,933 88,930 86,928 83,322 13.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 5,341 - - 2,403 - - - -
Div Payout % 30.66% - - 22.66% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,548 98,945 92,536 90,933 88,930 86,928 83,322 13.33%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.35% 5.23% 2.95% 3.68% 3.16% 3.26% 2.48% -
ROE 17.33% 16.65% 7.82% 11.66% 10.04% 10.18% 6.55% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 813.66 786.56 612.49 720.41 704.69 677.45 548.26 30.07%
EPS 43.49 41.12 18.08 26.48 22.28 22.10 13.60 116.90%
DPS 13.33 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.51 2.47 2.31 2.27 2.22 2.17 2.08 13.33%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 775.33 749.51 583.64 686.48 671.50 645.54 522.44 30.07%
EPS 41.44 39.18 17.22 25.23 21.23 21.05 12.98 116.66%
DPS 12.71 0.00 0.00 5.72 0.00 0.00 0.00 -
NAPS 2.3918 2.3537 2.2012 2.1631 2.1154 2.0678 1.982 13.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.98 1.52 1.33 1.39 1.40 1.36 1.30 -
P/RPS 0.24 0.19 0.22 0.19 0.20 0.20 0.24 0.00%
P/EPS 4.55 3.70 7.36 5.25 6.28 6.16 9.54 -38.92%
EY 21.97 27.05 13.59 19.05 15.92 16.24 10.48 63.72%
DY 6.73 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.79 0.62 0.58 0.61 0.63 0.63 0.63 16.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 14/05/13 26/02/13 23/10/12 09/08/12 21/05/12 -
Price 2.65 1.60 1.35 1.30 1.49 1.40 1.30 -
P/RPS 0.33 0.20 0.22 0.18 0.21 0.21 0.24 23.62%
P/EPS 6.09 3.89 7.47 4.91 6.69 6.34 9.54 -25.84%
EY 16.41 25.70 13.39 20.37 14.96 15.78 10.48 34.80%
DY 5.03 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 1.06 0.65 0.58 0.57 0.67 0.65 0.63 41.41%

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