[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -91.84%
YoY- 39.62%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 138,138 101,933 68,677 29,797 158,598 113,705 75,767 49.07%
PBT 3,897 2,643 1,620 338 4,171 2,101 1,202 118.58%
Tax -1,206 -1,160 -684 -116 -1,452 -825 -447 93.45%
NP 2,691 1,483 936 222 2,719 1,276 755 132.79%
-
NP to SH 2,691 1,422 936 222 2,719 1,276 755 132.79%
-
Tax Rate 30.95% 43.89% 42.22% 34.32% 34.81% 39.27% 37.19% -
Total Cost 135,447 100,450 67,741 29,575 155,879 112,429 75,012 48.12%
-
Net Worth 46,896 48,010 51,079 49,973 45,477 48,563 49,482 -3.50%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,002 1,916 - - 1,999 1,999 - -
Div Payout % 74.40% 134.77% - - 73.53% 156.74% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 46,896 48,010 51,079 49,973 45,477 48,563 49,482 -3.50%
NOSH 40,044 38,328 40,000 39,642 39,986 39,999 39,947 0.16%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.95% 1.45% 1.36% 0.75% 1.71% 1.12% 1.00% -
ROE 5.74% 2.96% 1.83% 0.44% 5.98% 2.63% 1.53% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 344.96 265.94 171.69 75.16 396.62 284.26 189.67 48.83%
EPS 6.72 3.71 2.34 0.56 6.80 3.19 1.89 132.41%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.1711 1.2526 1.277 1.2606 1.1373 1.2141 1.2387 -3.66%
Adjusted Per Share Value based on latest NOSH - 39,642
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 328.59 242.47 163.36 70.88 377.26 270.48 180.23 49.07%
EPS 6.40 3.38 2.23 0.53 6.47 3.04 1.80 132.41%
DPS 4.76 4.56 0.00 0.00 4.76 4.76 0.00 -
NAPS 1.1155 1.1421 1.2151 1.1887 1.0818 1.1552 1.1771 -3.51%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.93 1.00 0.86 0.88 0.98 0.95 1.14 -
P/RPS 0.27 0.38 0.50 1.17 0.25 0.33 0.60 -41.19%
P/EPS 13.84 26.95 36.75 157.14 14.41 29.78 60.32 -62.42%
EY 7.23 3.71 2.72 0.64 6.94 3.36 1.66 165.98%
DY 5.38 5.00 0.00 0.00 5.10 5.26 0.00 -
P/NAPS 0.79 0.80 0.67 0.70 0.86 0.78 0.92 -9.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 19/08/03 13/05/03 25/02/03 12/11/02 13/08/02 -
Price 0.96 1.05 1.01 0.84 0.90 0.92 1.10 -
P/RPS 0.28 0.39 0.59 1.12 0.23 0.32 0.58 -38.37%
P/EPS 14.29 28.30 43.16 150.00 13.24 28.84 58.20 -60.68%
EY 7.00 3.53 2.32 0.67 7.56 3.47 1.72 154.25%
DY 5.21 4.76 0.00 0.00 5.56 5.43 0.00 -
P/NAPS 0.82 0.84 0.79 0.67 0.79 0.76 0.89 -5.30%

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