[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -91.75%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 149,952 110,346 72,802 31,953 138,138 101,933 68,677 67.90%
PBT 5,133 3,936 2,571 508 3,897 2,643 1,620 114.97%
Tax -1,149 -1,947 -1,084 -286 -1,206 -1,160 -684 41.08%
NP 3,984 1,989 1,487 222 2,691 1,483 936 161.49%
-
NP to SH 3,984 1,989 1,487 222 2,691 1,422 936 161.49%
-
Tax Rate 22.38% 49.47% 42.16% 56.30% 30.95% 43.89% 42.22% -
Total Cost 145,968 108,357 71,315 31,731 135,447 100,450 67,741 66.44%
-
Net Worth 49,253 48,948 48,493 47,532 46,896 48,010 51,079 -2.38%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,402 - - - 2,002 1,916 - -
Div Payout % 60.30% - - - 74.40% 134.77% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 49,253 48,948 48,493 47,532 46,896 48,010 51,079 -2.38%
NOSH 40,040 40,020 40,080 40,363 40,044 38,328 40,000 0.06%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.66% 1.80% 2.04% 0.69% 1.95% 1.45% 1.36% -
ROE 8.09% 4.06% 3.07% 0.47% 5.74% 2.96% 1.83% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 374.50 275.73 181.64 79.16 344.96 265.94 171.69 67.79%
EPS 9.95 4.97 3.71 0.55 6.72 3.71 2.34 161.31%
DPS 6.00 0.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.2301 1.2231 1.2099 1.1776 1.1711 1.2526 1.277 -2.45%
Adjusted Per Share Value based on latest NOSH - 40,363
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 356.70 262.48 173.18 76.01 328.59 242.47 163.36 67.91%
EPS 9.48 4.73 3.54 0.53 6.40 3.38 2.23 161.27%
DPS 5.71 0.00 0.00 0.00 4.76 4.56 0.00 -
NAPS 1.1716 1.1644 1.1535 1.1307 1.1155 1.1421 1.2151 -2.39%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.79 0.72 0.83 0.89 0.93 1.00 0.86 -
P/RPS 0.21 0.26 0.46 1.12 0.27 0.38 0.50 -43.76%
P/EPS 7.94 14.49 22.37 161.82 13.84 26.95 36.75 -63.82%
EY 12.59 6.90 4.47 0.62 7.23 3.71 2.72 176.45%
DY 7.59 0.00 0.00 0.00 5.38 5.00 0.00 -
P/NAPS 0.64 0.59 0.69 0.76 0.79 0.80 0.67 -2.99%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 22/02/05 29/11/04 17/08/04 19/05/04 25/02/04 18/11/03 19/08/03 -
Price 0.83 0.82 0.73 0.81 0.96 1.05 1.01 -
P/RPS 0.22 0.30 0.40 1.02 0.28 0.39 0.59 -48.03%
P/EPS 8.34 16.50 19.68 147.27 14.29 28.30 43.16 -66.40%
EY 11.99 6.06 5.08 0.68 7.00 3.53 2.32 197.43%
DY 7.23 0.00 0.00 0.00 5.21 4.76 0.00 -
P/NAPS 0.67 0.67 0.60 0.69 0.82 0.84 0.79 -10.35%

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