[KHIND] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 58.68%
YoY- 95.18%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 157,823 68,569 325,035 244,457 157,544 61,339 288,591 -33.19%
PBT 7,734 1,854 20,096 16,665 10,366 2,446 13,398 -30.74%
Tax -1,578 -482 -3,860 -3,598 -2,131 -636 -2,792 -31.71%
NP 6,156 1,372 16,236 13,067 8,235 1,810 10,606 -30.48%
-
NP to SH 6,156 1,372 16,236 13,067 8,235 1,810 10,606 -30.48%
-
Tax Rate 20.40% 26.00% 19.21% 21.59% 20.56% 26.00% 20.84% -
Total Cost 151,667 67,197 308,799 231,390 149,309 59,529 277,985 -33.30%
-
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 4,005 4,005 - - 2,403 -
Div Payout % - - 24.67% 30.66% - - 22.66% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.90% 2.00% 5.00% 5.35% 5.23% 2.95% 3.68% -
ROE 5.61% 1.30% 15.59% 13.00% 8.32% 1.96% 11.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 393.98 171.17 811.39 610.24 393.28 153.12 720.41 -33.19%
EPS 15.37 3.42 40.53 32.62 20.56 4.52 26.48 -30.48%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 6.00 -
NAPS 2.74 2.63 2.60 2.51 2.47 2.31 2.27 13.40%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 375.42 163.11 773.17 581.50 374.76 145.91 686.48 -33.19%
EPS 14.64 3.26 38.62 31.08 19.59 4.31 25.23 -30.50%
DPS 0.00 0.00 9.53 9.53 0.00 0.00 5.72 -
NAPS 2.6109 2.5061 2.4775 2.3918 2.3537 2.2012 2.1631 13.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.70 2.77 2.48 1.98 1.52 1.33 1.39 -
P/RPS 0.69 1.62 0.31 0.32 0.39 0.87 0.19 136.82%
P/EPS 17.57 80.88 6.12 6.07 7.39 29.44 5.25 124.23%
EY 5.69 1.24 16.34 16.47 13.52 3.40 19.05 -55.41%
DY 0.00 0.00 4.03 5.05 0.00 0.00 4.32 -
P/NAPS 0.99 1.05 0.95 0.79 0.62 0.58 0.61 38.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 -
Price 2.87 3.00 2.98 2.65 1.60 1.35 1.30 -
P/RPS 0.73 1.75 0.37 0.43 0.41 0.88 0.18 154.96%
P/EPS 18.68 87.59 7.35 8.12 7.78 29.88 4.91 144.30%
EY 5.35 1.14 13.60 12.31 12.85 3.35 20.37 -59.08%
DY 0.00 0.00 3.36 3.77 0.00 0.00 4.62 -
P/NAPS 1.05 1.14 1.15 1.06 0.65 0.58 0.57 50.43%

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