[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -89.77%
YoY- 137.58%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 183,601 136,687 83,472 36,684 185,361 141,967 86,269 65.22%
PBT 11,294 8,816 4,354 1,050 8,571 7,053 3,107 135.85%
Tax -3,157 -2,596 -1,245 -266 -934 -1,384 -562 215.01%
NP 8,137 6,220 3,109 784 7,637 5,669 2,545 116.56%
-
NP to SH 8,137 6,220 3,109 784 7,660 5,670 2,546 116.51%
-
Tax Rate 27.95% 29.45% 28.59% 25.33% 10.90% 19.62% 18.09% -
Total Cost 175,464 130,467 80,363 35,900 177,724 136,298 83,724 63.54%
-
Net Worth 71,667 71,824 68,802 68,447 67,633 67,014 63,686 8.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,006 - 2,003 - 2,003 - - -
Div Payout % 49.24% - 64.43% - 26.15% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 71,667 71,824 68,802 68,447 67,633 67,014 63,686 8.16%
NOSH 40,064 40,051 40,064 39,999 40,062 40,070 40,031 0.05%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.43% 4.55% 3.72% 2.14% 4.12% 3.99% 2.95% -
ROE 11.35% 8.66% 4.52% 1.15% 11.33% 8.46% 4.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 458.26 341.28 208.34 91.71 462.68 354.29 215.50 65.13%
EPS 20.31 15.53 7.76 1.96 19.12 14.15 6.36 116.39%
DPS 10.00 0.00 5.00 0.00 5.00 0.00 0.00 -
NAPS 1.7888 1.7933 1.7173 1.7112 1.6882 1.6724 1.5909 8.10%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 436.74 325.14 198.56 87.26 440.93 337.70 205.21 65.22%
EPS 19.36 14.80 7.40 1.86 18.22 13.49 6.06 116.45%
DPS 9.53 0.00 4.77 0.00 4.76 0.00 0.00 -
NAPS 1.7048 1.7085 1.6366 1.6282 1.6088 1.5941 1.5149 8.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 0.90 0.76 0.80 0.70 0.94 0.82 -
P/RPS 0.20 0.26 0.36 0.87 0.15 0.27 0.38 -34.73%
P/EPS 4.58 5.80 9.79 40.82 3.66 6.64 12.89 -49.73%
EY 21.84 17.26 10.21 2.45 27.31 15.05 7.76 98.96%
DY 10.75 0.00 6.58 0.00 7.14 0.00 0.00 -
P/NAPS 0.52 0.50 0.44 0.47 0.41 0.56 0.52 0.00%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 -
Price 0.92 0.90 0.88 0.90 0.90 0.57 0.90 -
P/RPS 0.20 0.26 0.42 0.98 0.19 0.16 0.42 -38.93%
P/EPS 4.53 5.80 11.34 45.92 4.71 4.03 14.15 -53.10%
EY 22.08 17.26 8.82 2.18 21.24 24.82 7.07 113.21%
DY 10.87 0.00 5.68 0.00 5.56 0.00 0.00 -
P/NAPS 0.51 0.50 0.51 0.53 0.53 0.34 0.57 -7.12%

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