[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.87%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 241,850 188,574 132,407 70,057 196,025 146,606 95,830 85.05%
PBT 10,748 9,675 7,623 3,036 12,748 10,119 7,306 29.25%
Tax -2,881 -2,718 -1,917 -1,029 -4,430 -2,695 -1,813 36.06%
NP 7,867 6,957 5,706 2,007 8,318 7,424 5,493 26.97%
-
NP to SH 7,867 6,957 5,706 2,007 8,318 7,424 5,493 26.97%
-
Tax Rate 26.80% 28.09% 25.15% 33.89% 34.75% 26.63% 24.82% -
Total Cost 233,983 181,617 126,701 68,050 187,707 139,182 90,337 88.27%
-
Net Worth 82,100 80,115 82,547 40,082 76,498 78,338 76,617 4.70%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,803 2,804 - 2,805 3,604 - - -
Div Payout % 35.64% 40.31% - 139.80% 43.34% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 82,100 80,115 82,547 40,082 76,498 78,338 76,617 4.70%
NOSH 40,048 40,057 40,071 40,082 40,051 40,064 40,065 -0.02%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.25% 3.69% 4.31% 2.86% 4.24% 5.06% 5.73% -
ROE 9.58% 8.68% 6.91% 5.01% 10.87% 9.48% 7.17% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 603.89 470.75 330.43 174.78 489.43 365.92 239.18 85.10%
EPS 19.64 17.37 14.24 5.01 20.76 18.53 13.71 26.99%
DPS 7.00 7.00 0.00 7.00 9.00 0.00 0.00 -
NAPS 2.05 2.00 2.06 1.00 1.91 1.9553 1.9123 4.73%
Adjusted Per Share Value based on latest NOSH - 40,082
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 575.30 448.57 314.96 166.65 466.29 348.74 227.95 85.05%
EPS 18.71 16.55 13.57 4.77 19.79 17.66 13.07 26.93%
DPS 6.67 6.67 0.00 6.67 8.57 0.00 0.00 -
NAPS 1.953 1.9057 1.9636 0.9535 1.8197 1.8635 1.8225 4.70%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.40 1.45 1.58 1.50 1.47 1.15 -
P/RPS 0.24 0.30 0.44 0.90 0.31 0.40 0.48 -36.92%
P/EPS 7.38 8.06 10.18 31.55 7.22 7.93 8.39 -8.17%
EY 13.55 12.41 9.82 3.17 13.85 12.61 11.92 8.89%
DY 4.83 5.00 0.00 4.43 6.00 0.00 0.00 -
P/NAPS 0.71 0.70 0.70 1.58 0.79 0.75 0.60 11.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 08/11/11 11/08/11 19/05/11 22/02/11 26/10/10 29/07/10 -
Price 1.45 1.46 1.45 1.45 1.55 1.45 1.30 -
P/RPS 0.24 0.31 0.44 0.83 0.32 0.40 0.54 -41.67%
P/EPS 7.38 8.41 10.18 28.96 7.46 7.83 9.48 -15.33%
EY 13.55 11.90 9.82 3.45 13.40 12.78 10.55 18.10%
DY 4.83 4.79 0.00 4.83 5.81 0.00 0.00 -
P/NAPS 0.71 0.73 0.70 1.45 0.81 0.74 0.68 2.91%

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