[KHIND] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 100.06%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 95,830 43,432 183,601 136,687 83,472 36,684 185,361 -35.66%
PBT 7,306 2,320 11,294 8,816 4,354 1,050 8,571 -10.12%
Tax -1,813 -933 -3,157 -2,596 -1,245 -266 -934 55.79%
NP 5,493 1,387 8,137 6,220 3,109 784 7,637 -19.77%
-
NP to SH 5,493 1,387 8,137 6,220 3,109 784 7,660 -19.93%
-
Tax Rate 24.82% 40.22% 27.95% 29.45% 28.59% 25.33% 10.90% -
Total Cost 90,337 42,045 175,464 130,467 80,363 35,900 177,724 -36.38%
-
Net Worth 76,617 72,621 71,667 71,824 68,802 68,447 67,633 8.69%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,006 - 2,003 - 2,003 -
Div Payout % - - 49.24% - 64.43% - 26.15% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 76,617 72,621 71,667 71,824 68,802 68,447 67,633 8.69%
NOSH 40,065 40,086 40,064 40,051 40,064 39,999 40,062 0.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.73% 3.19% 4.43% 4.55% 3.72% 2.14% 4.12% -
ROE 7.17% 1.91% 11.35% 8.66% 4.52% 1.15% 11.33% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 239.18 108.35 458.26 341.28 208.34 91.71 462.68 -35.66%
EPS 13.71 3.46 20.31 15.53 7.76 1.96 19.12 -19.93%
DPS 0.00 0.00 10.00 0.00 5.00 0.00 5.00 -
NAPS 1.9123 1.8116 1.7888 1.7933 1.7173 1.7112 1.6882 8.68%
Adjusted Per Share Value based on latest NOSH - 40,038
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 227.95 103.31 436.74 325.14 198.56 87.26 440.93 -35.66%
EPS 13.07 3.30 19.36 14.80 7.40 1.86 18.22 -19.91%
DPS 0.00 0.00 9.53 0.00 4.77 0.00 4.76 -
NAPS 1.8225 1.7275 1.7048 1.7085 1.6366 1.6282 1.6088 8.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.15 1.05 0.93 0.90 0.76 0.80 0.70 -
P/RPS 0.48 0.97 0.20 0.26 0.36 0.87 0.15 117.61%
P/EPS 8.39 30.35 4.58 5.80 9.79 40.82 3.66 74.11%
EY 11.92 3.30 21.84 17.26 10.21 2.45 27.31 -42.54%
DY 0.00 0.00 10.75 0.00 6.58 0.00 7.14 -
P/NAPS 0.60 0.58 0.52 0.50 0.44 0.47 0.41 28.98%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 29/07/10 18/05/10 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 -
Price 1.30 1.15 0.92 0.90 0.88 0.90 0.90 -
P/RPS 0.54 1.06 0.20 0.26 0.42 0.98 0.19 101.02%
P/EPS 9.48 33.24 4.53 5.80 11.34 45.92 4.71 59.61%
EY 10.55 3.01 22.08 17.26 8.82 2.18 21.24 -37.36%
DY 0.00 0.00 10.87 0.00 5.68 0.00 5.56 -
P/NAPS 0.68 0.63 0.51 0.50 0.51 0.53 0.53 18.12%

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