[KHIND] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.92%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,802 31,953 138,138 101,933 68,677 29,797 158,598 -40.52%
PBT 2,571 508 3,897 2,643 1,620 338 4,171 -27.59%
Tax -1,084 -286 -1,206 -1,160 -684 -116 -1,452 -17.71%
NP 1,487 222 2,691 1,483 936 222 2,719 -33.14%
-
NP to SH 1,487 222 2,691 1,422 936 222 2,719 -33.14%
-
Tax Rate 42.16% 56.30% 30.95% 43.89% 42.22% 34.32% 34.81% -
Total Cost 71,315 31,731 135,447 100,450 67,741 29,575 155,879 -40.65%
-
Net Worth 48,493 47,532 46,896 48,010 51,079 49,973 45,477 4.37%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,002 1,916 - - 1,999 -
Div Payout % - - 74.40% 134.77% - - 73.53% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,493 47,532 46,896 48,010 51,079 49,973 45,477 4.37%
NOSH 40,080 40,363 40,044 38,328 40,000 39,642 39,986 0.15%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.04% 0.69% 1.95% 1.45% 1.36% 0.75% 1.71% -
ROE 3.07% 0.47% 5.74% 2.96% 1.83% 0.44% 5.98% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 181.64 79.16 344.96 265.94 171.69 75.16 396.62 -40.61%
EPS 3.71 0.55 6.72 3.71 2.34 0.56 6.80 -33.25%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 1.2099 1.1776 1.1711 1.2526 1.277 1.2606 1.1373 4.21%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 173.18 76.01 328.59 242.47 163.36 70.88 377.26 -40.52%
EPS 3.54 0.53 6.40 3.38 2.23 0.53 6.47 -33.12%
DPS 0.00 0.00 4.76 4.56 0.00 0.00 4.76 -
NAPS 1.1535 1.1307 1.1155 1.1421 1.2151 1.1887 1.0818 4.37%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 0.89 0.93 1.00 0.86 0.88 0.98 -
P/RPS 0.46 1.12 0.27 0.38 0.50 1.17 0.25 50.21%
P/EPS 22.37 161.82 13.84 26.95 36.75 157.14 14.41 34.10%
EY 4.47 0.62 7.23 3.71 2.72 0.64 6.94 -25.43%
DY 0.00 0.00 5.38 5.00 0.00 0.00 5.10 -
P/NAPS 0.69 0.76 0.79 0.80 0.67 0.70 0.86 -13.66%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 19/05/04 25/02/04 18/11/03 19/08/03 13/05/03 25/02/03 -
Price 0.73 0.81 0.96 1.05 1.01 0.84 0.90 -
P/RPS 0.40 1.02 0.28 0.39 0.59 1.12 0.23 44.66%
P/EPS 19.68 147.27 14.29 28.30 43.16 150.00 13.24 30.27%
EY 5.08 0.68 7.00 3.53 2.32 0.67 7.56 -23.30%
DY 0.00 0.00 5.21 4.76 0.00 0.00 5.56 -
P/NAPS 0.60 0.69 0.82 0.84 0.79 0.67 0.79 -16.77%

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