[KHIND] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 35.1%
YoY- 80.66%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 136,687 83,472 36,684 185,361 141,967 86,269 38,046 134.39%
PBT 8,816 4,354 1,050 8,571 7,053 3,107 505 571.78%
Tax -2,596 -1,245 -266 -934 -1,384 -562 -177 498.19%
NP 6,220 3,109 784 7,637 5,669 2,545 328 609.85%
-
NP to SH 6,220 3,109 784 7,660 5,670 2,546 330 606.98%
-
Tax Rate 29.45% 28.59% 25.33% 10.90% 19.62% 18.09% 35.05% -
Total Cost 130,467 80,363 35,900 177,724 136,298 83,724 37,718 128.54%
-
Net Worth 71,824 68,802 68,447 67,633 67,014 63,686 61,693 10.65%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,003 - 2,003 - - - -
Div Payout % - 64.43% - 26.15% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 71,824 68,802 68,447 67,633 67,014 63,686 61,693 10.65%
NOSH 40,051 40,064 39,999 40,062 40,070 40,031 40,243 -0.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.55% 3.72% 2.14% 4.12% 3.99% 2.95% 0.86% -
ROE 8.66% 4.52% 1.15% 11.33% 8.46% 4.00% 0.53% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 341.28 208.34 91.71 462.68 354.29 215.50 94.54 135.13%
EPS 15.53 7.76 1.96 19.12 14.15 6.36 0.82 609.24%
DPS 0.00 5.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.7933 1.7173 1.7112 1.6882 1.6724 1.5909 1.533 11.01%
Adjusted Per Share Value based on latest NOSH - 40,040
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 325.14 198.56 87.26 440.93 337.70 205.21 90.50 134.39%
EPS 14.80 7.40 1.86 18.22 13.49 6.06 0.78 610.12%
DPS 0.00 4.77 0.00 4.76 0.00 0.00 0.00 -
NAPS 1.7085 1.6366 1.6282 1.6088 1.5941 1.5149 1.4675 10.65%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.76 0.80 0.70 0.94 0.82 0.96 -
P/RPS 0.26 0.36 0.87 0.15 0.27 0.38 1.02 -59.76%
P/EPS 5.80 9.79 40.82 3.66 6.64 12.89 117.07 -86.48%
EY 17.26 10.21 2.45 27.31 15.05 7.76 0.85 642.93%
DY 0.00 6.58 0.00 7.14 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.47 0.41 0.56 0.52 0.63 -14.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 21/05/08 -
Price 0.90 0.88 0.90 0.90 0.57 0.90 0.90 -
P/RPS 0.26 0.42 0.98 0.19 0.16 0.42 0.95 -57.81%
P/EPS 5.80 11.34 45.92 4.71 4.03 14.15 109.76 -85.89%
EY 17.26 8.82 2.18 21.24 24.82 7.07 0.91 609.94%
DY 0.00 5.68 0.00 5.56 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.53 0.53 0.34 0.57 0.59 -10.43%

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