[KHIND] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -30.65%
YoY- -32.04%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 288,591 282,293 271,378 219,628 241,850 251,432 264,814 5.87%
PBT 13,398 11,869 11,826 7,244 10,748 12,900 15,246 -8.21%
Tax -2,792 -2,942 -2,976 -1,788 -2,881 -3,624 -3,834 -18.97%
NP 10,606 8,926 8,850 5,456 7,867 9,276 11,412 -4.74%
-
NP to SH 10,606 8,926 8,850 5,456 7,867 9,276 11,412 -4.74%
-
Tax Rate 20.84% 24.79% 25.16% 24.68% 26.80% 28.09% 25.15% -
Total Cost 277,985 273,366 262,528 214,172 233,983 242,156 253,402 6.33%
-
Net Worth 90,933 88,930 86,928 83,322 82,100 80,115 82,547 6.63%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,403 - - - 2,803 3,738 - -
Div Payout % 22.66% - - - 35.64% 40.31% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 90,933 88,930 86,928 83,322 82,100 80,115 82,547 6.63%
NOSH 40,059 40,059 40,059 40,059 40,048 40,057 40,071 -0.01%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 3.68% 3.16% 3.26% 2.48% 3.25% 3.69% 4.31% -
ROE 11.66% 10.04% 10.18% 6.55% 9.58% 11.58% 13.82% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 720.41 704.69 677.45 548.26 603.89 627.67 660.85 5.89%
EPS 26.48 22.28 22.10 13.60 19.64 23.16 28.48 -4.71%
DPS 6.00 0.00 0.00 0.00 7.00 9.33 0.00 -
NAPS 2.27 2.22 2.17 2.08 2.05 2.00 2.06 6.65%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 686.48 671.50 645.54 522.44 575.30 598.09 629.92 5.87%
EPS 25.23 21.23 21.05 12.98 18.71 22.07 27.15 -4.75%
DPS 5.72 0.00 0.00 0.00 6.67 8.89 0.00 -
NAPS 2.1631 2.1154 2.0678 1.982 1.953 1.9057 1.9636 6.63%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.39 1.40 1.36 1.30 1.45 1.40 1.45 -
P/RPS 0.19 0.20 0.20 0.24 0.24 0.22 0.22 -9.27%
P/EPS 5.25 6.28 6.16 9.54 7.38 6.05 5.09 2.07%
EY 19.05 15.92 16.24 10.48 13.55 16.54 19.64 -2.00%
DY 4.32 0.00 0.00 0.00 4.83 6.67 0.00 -
P/NAPS 0.61 0.63 0.63 0.63 0.71 0.70 0.70 -8.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/10/12 09/08/12 21/05/12 23/02/12 08/11/11 11/08/11 -
Price 1.30 1.49 1.40 1.30 1.45 1.46 1.45 -
P/RPS 0.18 0.21 0.21 0.24 0.24 0.23 0.22 -12.46%
P/EPS 4.91 6.69 6.34 9.54 7.38 6.30 5.09 -2.36%
EY 20.37 14.96 15.78 10.48 13.55 15.86 19.64 2.45%
DY 4.62 0.00 0.00 0.00 4.83 6.39 0.00 -
P/NAPS 0.57 0.67 0.65 0.63 0.71 0.73 0.70 -12.74%

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