[KHIND] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 113.09%
YoY- 207.73%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 101,933 68,677 29,797 158,598 113,705 75,767 31,463 118.79%
PBT 2,643 1,620 338 4,171 2,101 1,202 442 229.08%
Tax -1,160 -684 -116 -1,452 -825 -447 -283 155.90%
NP 1,483 936 222 2,719 1,276 755 159 342.49%
-
NP to SH 1,422 936 222 2,719 1,276 755 159 330.28%
-
Tax Rate 43.89% 42.22% 34.32% 34.81% 39.27% 37.19% 64.03% -
Total Cost 100,450 67,741 29,575 155,879 112,429 75,012 31,304 117.39%
-
Net Worth 48,010 51,079 49,973 45,477 48,563 49,482 49,077 -1.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,916 - - 1,999 1,999 - - -
Div Payout % 134.77% - - 73.53% 156.74% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 48,010 51,079 49,973 45,477 48,563 49,482 49,077 -1.45%
NOSH 38,328 40,000 39,642 39,986 39,999 39,947 30,000 17.72%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.45% 1.36% 0.75% 1.71% 1.12% 1.00% 0.51% -
ROE 2.96% 1.83% 0.44% 5.98% 2.63% 1.53% 0.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 265.94 171.69 75.16 396.62 284.26 189.67 104.88 85.84%
EPS 3.71 2.34 0.56 6.80 3.19 1.89 0.53 265.49%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.2526 1.277 1.2606 1.1373 1.2141 1.2387 1.6359 -16.29%
Adjusted Per Share Value based on latest NOSH - 39,977
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 242.47 163.36 70.88 377.26 270.48 180.23 74.84 118.79%
EPS 3.38 2.23 0.53 6.47 3.04 1.80 0.38 328.72%
DPS 4.56 0.00 0.00 4.76 4.76 0.00 0.00 -
NAPS 1.1421 1.2151 1.1887 1.0818 1.1552 1.1771 1.1674 -1.44%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.86 0.88 0.98 0.95 1.14 1.79 -
P/RPS 0.38 0.50 1.17 0.25 0.33 0.60 1.71 -63.27%
P/EPS 26.95 36.75 157.14 14.41 29.78 60.32 337.74 -81.43%
EY 3.71 2.72 0.64 6.94 3.36 1.66 0.30 433.95%
DY 5.00 0.00 0.00 5.10 5.26 0.00 0.00 -
P/NAPS 0.80 0.67 0.70 0.86 0.78 0.92 1.09 -18.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 13/05/03 25/02/03 12/11/02 13/08/02 14/05/02 -
Price 1.05 1.01 0.84 0.90 0.92 1.10 1.28 -
P/RPS 0.39 0.59 1.12 0.23 0.32 0.58 1.22 -53.21%
P/EPS 28.30 43.16 150.00 13.24 28.84 58.20 241.51 -76.02%
EY 3.53 2.32 0.67 7.56 3.47 1.72 0.41 319.52%
DY 4.76 0.00 0.00 5.56 5.43 0.00 0.00 -
P/NAPS 0.84 0.79 0.67 0.79 0.76 0.89 0.78 5.05%

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