[KHIND] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -31.82%
YoY- 76.91%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 196,025 195,474 191,660 173,728 183,601 182,249 166,944 11.26%
PBT 12,748 13,492 14,612 9,280 11,294 11,754 8,708 28.83%
Tax -4,430 -3,593 -3,626 -3,732 -3,157 -3,461 -2,490 46.67%
NP 8,318 9,898 10,986 5,548 8,137 8,293 6,218 21.34%
-
NP to SH 8,318 9,898 10,986 5,548 8,137 8,293 6,218 21.34%
-
Tax Rate 34.75% 26.63% 24.82% 40.22% 27.95% 29.45% 28.59% -
Total Cost 187,707 185,576 180,674 168,180 175,464 173,956 160,726 10.86%
-
Net Worth 76,498 78,338 76,617 72,621 71,667 71,824 68,802 7.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,604 - - - 4,006 - 4,006 -6.78%
Div Payout % 43.34% - - - 49.24% - 64.43% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 76,498 78,338 76,617 72,621 71,667 71,824 68,802 7.30%
NOSH 40,051 40,064 40,065 40,086 40,064 40,051 40,064 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.24% 5.06% 5.73% 3.19% 4.43% 4.55% 3.72% -
ROE 10.87% 12.64% 14.34% 7.64% 11.35% 11.55% 9.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 489.43 487.90 478.36 433.38 458.26 455.04 416.69 11.29%
EPS 20.76 24.71 27.42 13.84 20.31 20.71 15.52 21.33%
DPS 9.00 0.00 0.00 0.00 10.00 0.00 10.00 -6.76%
NAPS 1.91 1.9553 1.9123 1.8116 1.7888 1.7933 1.7173 7.32%
Adjusted Per Share Value based on latest NOSH - 40,086
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 466.29 464.98 455.91 413.25 436.74 433.52 397.12 11.26%
EPS 19.79 23.55 26.13 13.20 19.36 19.73 14.79 21.36%
DPS 8.57 0.00 0.00 0.00 9.53 0.00 9.53 -6.81%
NAPS 1.8197 1.8635 1.8225 1.7275 1.7048 1.7085 1.6366 7.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.50 1.47 1.15 1.05 0.93 0.90 0.76 -
P/RPS 0.31 0.30 0.24 0.24 0.20 0.20 0.18 43.53%
P/EPS 7.22 5.95 4.19 7.59 4.58 4.35 4.90 29.39%
EY 13.85 16.81 23.84 13.18 21.84 23.01 20.42 -22.74%
DY 6.00 0.00 0.00 0.00 10.75 0.00 13.16 -40.67%
P/NAPS 0.79 0.75 0.60 0.58 0.52 0.50 0.44 47.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 31/07/09 -
Price 1.55 1.45 1.30 1.15 0.92 0.90 0.88 -
P/RPS 0.32 0.30 0.27 0.27 0.20 0.20 0.21 32.31%
P/EPS 7.46 5.87 4.74 8.31 4.53 4.35 5.67 20.01%
EY 13.40 17.04 21.09 12.03 22.08 23.01 17.64 -16.70%
DY 5.81 0.00 0.00 0.00 10.87 0.00 11.36 -35.96%
P/NAPS 0.81 0.74 0.68 0.63 0.51 0.50 0.51 36.01%

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