[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -82.95%
YoY- 76.91%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 196,025 146,606 95,830 43,432 183,601 136,687 83,472 76.40%
PBT 12,748 10,119 7,306 2,320 11,294 8,816 4,354 104.26%
Tax -4,430 -2,695 -1,813 -933 -3,157 -2,596 -1,245 132.53%
NP 8,318 7,424 5,493 1,387 8,137 6,220 3,109 92.37%
-
NP to SH 8,318 7,424 5,493 1,387 8,137 6,220 3,109 92.37%
-
Tax Rate 34.75% 26.63% 24.82% 40.22% 27.95% 29.45% 28.59% -
Total Cost 187,707 139,182 90,337 42,045 175,464 130,467 80,363 75.77%
-
Net Worth 76,498 78,338 76,617 72,621 71,667 71,824 68,802 7.30%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,604 - - - 4,006 - 2,003 47.77%
Div Payout % 43.34% - - - 49.24% - 64.43% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 76,498 78,338 76,617 72,621 71,667 71,824 68,802 7.30%
NOSH 40,051 40,064 40,065 40,086 40,064 40,051 40,064 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.24% 5.06% 5.73% 3.19% 4.43% 4.55% 3.72% -
ROE 10.87% 9.48% 7.17% 1.91% 11.35% 8.66% 4.52% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 489.43 365.92 239.18 108.35 458.26 341.28 208.34 76.44%
EPS 20.76 18.53 13.71 3.46 20.31 15.53 7.76 92.36%
DPS 9.00 0.00 0.00 0.00 10.00 0.00 5.00 47.81%
NAPS 1.91 1.9553 1.9123 1.8116 1.7888 1.7933 1.7173 7.32%
Adjusted Per Share Value based on latest NOSH - 40,086
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 466.29 348.74 227.95 103.31 436.74 325.14 198.56 76.40%
EPS 19.79 17.66 13.07 3.30 19.36 14.80 7.40 92.32%
DPS 8.57 0.00 0.00 0.00 9.53 0.00 4.77 47.63%
NAPS 1.8197 1.8635 1.8225 1.7275 1.7048 1.7085 1.6366 7.30%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.50 1.47 1.15 1.05 0.93 0.90 0.76 -
P/RPS 0.31 0.40 0.48 0.97 0.20 0.26 0.36 -9.46%
P/EPS 7.22 7.93 8.39 30.35 4.58 5.80 9.79 -18.32%
EY 13.85 12.61 11.92 3.30 21.84 17.26 10.21 22.47%
DY 6.00 0.00 0.00 0.00 10.75 0.00 6.58 -5.95%
P/NAPS 0.79 0.75 0.60 0.58 0.52 0.50 0.44 47.56%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 31/07/09 -
Price 1.55 1.45 1.30 1.15 0.92 0.90 0.88 -
P/RPS 0.32 0.40 0.54 1.06 0.20 0.26 0.42 -16.53%
P/EPS 7.46 7.83 9.48 33.24 4.53 5.80 11.34 -24.30%
EY 13.40 12.78 10.55 3.01 22.08 17.26 8.82 32.05%
DY 5.81 0.00 0.00 0.00 10.87 0.00 5.68 1.51%
P/NAPS 0.81 0.74 0.68 0.63 0.51 0.50 0.51 36.01%

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