[KHIND] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 58.42%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 244,457 157,544 61,339 288,591 211,720 135,689 54,907 170.38%
PBT 16,665 10,366 2,446 13,398 8,902 5,913 1,811 338.53%
Tax -3,598 -2,131 -636 -2,792 -2,207 -1,488 -447 301.12%
NP 13,067 8,235 1,810 10,606 6,695 4,425 1,364 350.44%
-
NP to SH 13,067 8,235 1,810 10,606 6,695 4,425 1,364 350.44%
-
Tax Rate 21.59% 20.56% 26.00% 20.84% 24.79% 25.16% 24.68% -
Total Cost 231,390 149,309 59,529 277,985 205,025 131,264 53,543 165.07%
-
Net Worth 100,548 98,945 92,536 90,933 88,930 86,928 83,322 13.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 4,005 - - 2,403 - - - -
Div Payout % 30.66% - - 22.66% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,548 98,945 92,536 90,933 88,930 86,928 83,322 13.33%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.35% 5.23% 2.95% 3.68% 3.16% 3.26% 2.48% -
ROE 13.00% 8.32% 1.96% 11.66% 7.53% 5.09% 1.64% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 610.24 393.28 153.12 720.41 528.52 338.72 137.07 170.38%
EPS 32.62 20.56 4.52 26.48 16.71 11.05 3.40 350.89%
DPS 10.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 2.51 2.47 2.31 2.27 2.22 2.17 2.08 13.33%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 581.50 374.76 145.91 686.48 503.63 322.77 130.61 170.38%
EPS 31.08 19.59 4.31 25.23 15.93 10.53 3.24 350.84%
DPS 9.53 0.00 0.00 5.72 0.00 0.00 0.00 -
NAPS 2.3918 2.3537 2.2012 2.1631 2.1154 2.0678 1.982 13.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.98 1.52 1.33 1.39 1.40 1.36 1.30 -
P/RPS 0.32 0.39 0.87 0.19 0.26 0.40 0.95 -51.55%
P/EPS 6.07 7.39 29.44 5.25 8.38 12.31 38.18 -70.61%
EY 16.47 13.52 3.40 19.05 11.94 8.12 2.62 240.23%
DY 5.05 0.00 0.00 4.32 0.00 0.00 0.00 -
P/NAPS 0.79 0.62 0.58 0.61 0.63 0.63 0.63 16.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 14/05/13 26/02/13 23/10/12 09/08/12 21/05/12 -
Price 2.65 1.60 1.35 1.30 1.49 1.40 1.30 -
P/RPS 0.43 0.41 0.88 0.18 0.28 0.41 0.95 -41.01%
P/EPS 8.12 7.78 29.88 4.91 8.92 12.67 38.18 -64.33%
EY 12.31 12.85 3.35 20.37 11.22 7.89 2.62 180.26%
DY 3.77 0.00 0.00 4.62 0.00 0.00 0.00 -
P/NAPS 1.06 0.65 0.58 0.57 0.67 0.65 0.63 41.41%

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