[KHIND] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 569.82%
YoY- 58.87%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 31,339 149,952 110,346 72,802 31,953 138,138 101,933 -54.41%
PBT -512 5,133 3,936 2,571 508 3,897 2,643 -
Tax -229 -1,149 -1,947 -1,084 -286 -1,206 -1,160 -66.06%
NP -741 3,984 1,989 1,487 222 2,691 1,483 -
-
NP to SH -745 3,984 1,989 1,487 222 2,691 1,422 -
-
Tax Rate - 22.38% 49.47% 42.16% 56.30% 30.95% 43.89% -
Total Cost 32,080 145,968 108,357 71,315 31,731 135,447 100,450 -53.24%
-
Net Worth 48,533 49,253 48,948 48,493 47,532 46,896 48,010 0.72%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,402 - - - 2,002 1,916 -
Div Payout % - 60.30% - - - 74.40% 134.77% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 48,533 49,253 48,948 48,493 47,532 46,896 48,010 0.72%
NOSH 40,053 40,040 40,020 40,080 40,363 40,044 38,328 2.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.36% 2.66% 1.80% 2.04% 0.69% 1.95% 1.45% -
ROE -1.54% 8.09% 4.06% 3.07% 0.47% 5.74% 2.96% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.24 374.50 275.73 181.64 79.16 344.96 265.94 -55.73%
EPS -1.86 9.95 4.97 3.71 0.55 6.72 3.71 -
DPS 0.00 6.00 0.00 0.00 0.00 5.00 5.00 -
NAPS 1.2117 1.2301 1.2231 1.2099 1.1776 1.1711 1.2526 -2.18%
Adjusted Per Share Value based on latest NOSH - 40,031
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 74.55 356.70 262.48 173.18 76.01 328.59 242.47 -54.41%
EPS -1.77 9.48 4.73 3.54 0.53 6.40 3.38 -
DPS 0.00 5.71 0.00 0.00 0.00 4.76 4.56 -
NAPS 1.1545 1.1716 1.1644 1.1535 1.1307 1.1155 1.1421 0.72%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.81 0.79 0.72 0.83 0.89 0.93 1.00 -
P/RPS 1.04 0.21 0.26 0.46 1.12 0.27 0.38 95.53%
P/EPS -43.55 7.94 14.49 22.37 161.82 13.84 26.95 -
EY -2.30 12.59 6.90 4.47 0.62 7.23 3.71 -
DY 0.00 7.59 0.00 0.00 0.00 5.38 5.00 -
P/NAPS 0.67 0.64 0.59 0.69 0.76 0.79 0.80 -11.14%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/05/05 22/02/05 29/11/04 17/08/04 19/05/04 25/02/04 18/11/03 -
Price 0.79 0.83 0.82 0.73 0.81 0.96 1.05 -
P/RPS 1.01 0.22 0.30 0.40 1.02 0.28 0.39 88.47%
P/EPS -42.47 8.34 16.50 19.68 147.27 14.29 28.30 -
EY -2.35 11.99 6.06 5.08 0.68 7.00 3.53 -
DY 0.00 7.23 0.00 0.00 0.00 5.21 4.76 -
P/NAPS 0.65 0.67 0.67 0.60 0.69 0.82 0.84 -15.70%

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