[KHIND] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 13.08%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 211,720 135,689 54,907 241,850 188,574 132,407 70,057 108.60%
PBT 8,902 5,913 1,811 10,748 9,675 7,623 3,036 104.45%
Tax -2,207 -1,488 -447 -2,881 -2,718 -1,917 -1,029 66.08%
NP 6,695 4,425 1,364 7,867 6,957 5,706 2,007 122.76%
-
NP to SH 6,695 4,425 1,364 7,867 6,957 5,706 2,007 122.76%
-
Tax Rate 24.79% 25.16% 24.68% 26.80% 28.09% 25.15% 33.89% -
Total Cost 205,025 131,264 53,543 233,983 181,617 126,701 68,050 108.18%
-
Net Worth 88,930 86,928 83,322 82,100 80,115 82,547 40,082 69.86%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 2,803 2,804 - 2,805 -
Div Payout % - - - 35.64% 40.31% - 139.80% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 88,930 86,928 83,322 82,100 80,115 82,547 40,082 69.86%
NOSH 40,059 40,059 40,059 40,048 40,057 40,071 40,082 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.16% 3.26% 2.48% 3.25% 3.69% 4.31% 2.86% -
ROE 7.53% 5.09% 1.64% 9.58% 8.68% 6.91% 5.01% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 528.52 338.72 137.07 603.89 470.75 330.43 174.78 108.69%
EPS 16.71 11.05 3.40 19.64 17.37 14.24 5.01 122.74%
DPS 0.00 0.00 0.00 7.00 7.00 0.00 7.00 -
NAPS 2.22 2.17 2.08 2.05 2.00 2.06 1.00 69.93%
Adjusted Per Share Value based on latest NOSH - 39,910
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 503.63 322.77 130.61 575.30 448.57 314.96 166.65 108.60%
EPS 15.93 10.53 3.24 18.71 16.55 13.57 4.77 122.93%
DPS 0.00 0.00 0.00 6.67 6.67 0.00 6.67 -
NAPS 2.1154 2.0678 1.982 1.953 1.9057 1.9636 0.9535 69.85%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.40 1.36 1.30 1.45 1.40 1.45 1.58 -
P/RPS 0.26 0.40 0.95 0.24 0.30 0.44 0.90 -56.20%
P/EPS 8.38 12.31 38.18 7.38 8.06 10.18 31.55 -58.57%
EY 11.94 8.12 2.62 13.55 12.41 9.82 3.17 141.49%
DY 0.00 0.00 0.00 4.83 5.00 0.00 4.43 -
P/NAPS 0.63 0.63 0.63 0.71 0.70 0.70 1.58 -45.73%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/10/12 09/08/12 21/05/12 23/02/12 08/11/11 11/08/11 19/05/11 -
Price 1.49 1.40 1.30 1.45 1.46 1.45 1.45 -
P/RPS 0.28 0.41 0.95 0.24 0.31 0.44 0.83 -51.44%
P/EPS 8.92 12.67 38.18 7.38 8.41 10.18 28.96 -54.29%
EY 11.22 7.89 2.62 13.55 11.90 9.82 3.45 119.03%
DY 0.00 0.00 0.00 4.83 4.79 0.00 4.83 -
P/NAPS 0.67 0.65 0.63 0.71 0.73 0.70 1.45 -40.14%

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