[KHIND] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -6.81%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 319,976 315,646 274,276 325,035 325,942 315,088 245,356 19.34%
PBT 14,910 15,468 7,416 20,096 22,220 20,732 9,784 32.39%
Tax -2,784 -3,156 -1,928 -3,860 -4,797 -4,262 -2,544 6.18%
NP 12,126 12,312 5,488 16,236 17,422 16,470 7,240 40.98%
-
NP to SH 12,126 12,312 5,488 16,236 17,422 16,470 7,240 40.98%
-
Tax Rate 18.67% 20.40% 26.00% 19.21% 21.59% 20.56% 26.00% -
Total Cost 307,849 303,334 268,788 308,799 308,520 298,618 238,116 18.65%
-
Net Worth 112,966 109,761 105,355 104,153 100,548 98,945 92,536 14.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 5,341 - - 4,005 5,341 - - -
Div Payout % 44.05% - - 24.67% 30.66% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 112,966 109,761 105,355 104,153 100,548 98,945 92,536 14.21%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.79% 3.90% 2.00% 5.00% 5.35% 5.23% 2.95% -
ROE 10.73% 11.22% 5.21% 15.59% 17.33% 16.65% 7.82% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 798.76 787.95 684.68 811.39 813.66 786.56 612.49 19.34%
EPS 30.27 30.74 13.68 40.53 43.49 41.12 18.08 40.95%
DPS 13.33 0.00 0.00 10.00 13.33 0.00 0.00 -
NAPS 2.82 2.74 2.63 2.60 2.51 2.47 2.31 14.21%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 761.14 750.84 652.43 773.17 775.33 749.51 583.64 19.34%
EPS 28.85 29.29 13.05 38.62 41.44 39.18 17.22 41.01%
DPS 12.71 0.00 0.00 9.53 12.71 0.00 0.00 -
NAPS 2.6872 2.6109 2.5061 2.4775 2.3918 2.3537 2.2012 14.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.80 2.70 2.77 2.48 1.98 1.52 1.33 -
P/RPS 0.35 0.34 0.40 0.31 0.24 0.19 0.22 36.24%
P/EPS 9.25 8.78 20.22 6.12 4.55 3.70 7.36 16.44%
EY 10.81 11.38 4.95 16.34 21.97 27.05 13.59 -14.13%
DY 4.76 0.00 0.00 4.03 6.73 0.00 0.00 -
P/NAPS 0.99 0.99 1.05 0.95 0.79 0.62 0.58 42.77%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 -
Price 2.46 2.87 3.00 2.98 2.65 1.60 1.35 -
P/RPS 0.31 0.36 0.44 0.37 0.33 0.20 0.22 25.66%
P/EPS 8.13 9.34 21.90 7.35 6.09 3.89 7.47 5.80%
EY 12.31 10.71 4.57 13.60 16.41 25.70 13.39 -5.44%
DY 5.42 0.00 0.00 3.36 5.03 0.00 0.00 -
P/NAPS 0.87 1.05 1.14 1.15 1.06 0.65 0.58 31.00%

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