[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -82.93%
YoY- 32.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 325,035 244,457 157,544 61,339 288,591 211,720 135,689 78.74%
PBT 20,096 16,665 10,366 2,446 13,398 8,902 5,913 125.54%
Tax -3,860 -3,598 -2,131 -636 -2,792 -2,207 -1,488 88.46%
NP 16,236 13,067 8,235 1,810 10,606 6,695 4,425 137.32%
-
NP to SH 16,236 13,067 8,235 1,810 10,606 6,695 4,425 137.32%
-
Tax Rate 19.21% 21.59% 20.56% 26.00% 20.84% 24.79% 25.16% -
Total Cost 308,799 231,390 149,309 59,529 277,985 205,025 131,264 76.60%
-
Net Worth 104,153 100,548 98,945 92,536 90,933 88,930 86,928 12.77%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 4,005 4,005 - - 2,403 - - -
Div Payout % 24.67% 30.66% - - 22.66% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 104,153 100,548 98,945 92,536 90,933 88,930 86,928 12.77%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.00% 5.35% 5.23% 2.95% 3.68% 3.16% 3.26% -
ROE 15.59% 13.00% 8.32% 1.96% 11.66% 7.53% 5.09% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 811.39 610.24 393.28 153.12 720.41 528.52 338.72 78.74%
EPS 40.53 32.62 20.56 4.52 26.48 16.71 11.05 137.27%
DPS 10.00 10.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 2.60 2.51 2.47 2.31 2.27 2.22 2.17 12.77%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 773.17 581.50 374.76 145.91 686.48 503.63 322.77 78.74%
EPS 38.62 31.08 19.59 4.31 25.23 15.93 10.53 137.26%
DPS 9.53 9.53 0.00 0.00 5.72 0.00 0.00 -
NAPS 2.4775 2.3918 2.3537 2.2012 2.1631 2.1154 2.0678 12.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.48 1.98 1.52 1.33 1.39 1.40 1.36 -
P/RPS 0.31 0.32 0.39 0.87 0.19 0.26 0.40 -15.58%
P/EPS 6.12 6.07 7.39 29.44 5.25 8.38 12.31 -37.16%
EY 16.34 16.47 13.52 3.40 19.05 11.94 8.12 59.18%
DY 4.03 5.05 0.00 0.00 4.32 0.00 0.00 -
P/NAPS 0.95 0.79 0.62 0.58 0.61 0.63 0.63 31.40%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 23/10/12 09/08/12 -
Price 2.98 2.65 1.60 1.35 1.30 1.49 1.40 -
P/RPS 0.37 0.43 0.41 0.88 0.18 0.28 0.41 -6.59%
P/EPS 7.35 8.12 7.78 29.88 4.91 8.92 12.67 -30.37%
EY 13.60 12.31 12.85 3.35 20.37 11.22 7.89 43.61%
DY 3.36 3.77 0.00 0.00 4.62 0.00 0.00 -
P/NAPS 1.15 1.06 0.65 0.58 0.57 0.67 0.65 46.12%

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