[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -104.13%
YoY- -136.59%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 337,768 247,615 161,407 74,129 319,051 239,982 157,823 65.84%
PBT 9,162 6,224 3,532 -640 14,714 11,183 7,734 11.92%
Tax -2,982 -1,398 -769 138 -2,553 -2,088 -1,578 52.67%
NP 6,180 4,826 2,763 -502 12,161 9,095 6,156 0.25%
-
NP to SH 6,180 4,826 2,763 -502 12,161 9,095 6,156 0.25%
-
Tax Rate 32.55% 22.46% 21.77% - 17.35% 18.67% 20.40% -
Total Cost 331,588 242,789 158,644 74,631 306,890 230,887 151,667 68.21%
-
Net Worth 122,179 125,384 118,174 113,767 113,366 112,966 109,761 7.38%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,804 2,804 - - 4,005 4,005 - -
Div Payout % 45.37% 58.10% - - 32.94% 44.05% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 122,179 125,384 118,174 113,767 113,366 112,966 109,761 7.38%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.83% 1.95% 1.71% -0.68% 3.81% 3.79% 3.90% -
ROE 5.06% 3.85% 2.34% -0.44% 10.73% 8.05% 5.61% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 843.18 618.13 402.92 185.05 796.45 599.07 393.98 65.84%
EPS 15.43 12.05 6.90 -1.25 30.36 22.70 15.37 0.25%
DPS 7.00 7.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 3.05 3.13 2.95 2.84 2.83 2.82 2.74 7.38%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 803.46 589.01 383.95 176.33 758.94 570.86 375.42 65.84%
EPS 14.70 11.48 6.57 -1.19 28.93 21.63 14.64 0.27%
DPS 6.67 6.67 0.00 0.00 9.53 9.53 0.00 -
NAPS 2.9063 2.9826 2.8111 2.7062 2.6967 2.6872 2.6109 7.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.21 2.00 2.10 2.31 2.10 2.80 2.70 -
P/RPS 0.26 0.32 0.52 1.25 0.26 0.47 0.69 -47.73%
P/EPS 14.33 16.60 30.45 -184.34 6.92 12.33 17.57 -12.67%
EY 6.98 6.02 3.28 -0.54 14.46 8.11 5.69 14.55%
DY 3.17 3.50 0.00 0.00 4.76 3.57 0.00 -
P/NAPS 0.72 0.64 0.71 0.81 0.74 0.99 0.99 -19.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 20/05/15 26/02/15 20/11/14 26/08/14 -
Price 2.26 2.33 1.90 2.58 2.48 2.46 2.87 -
P/RPS 0.27 0.38 0.47 1.39 0.31 0.41 0.73 -48.38%
P/EPS 14.65 19.34 27.55 -205.88 8.17 10.84 18.68 -14.91%
EY 6.83 5.17 3.63 -0.49 12.24 9.23 5.35 17.62%
DY 3.10 3.00 0.00 0.00 4.03 4.07 0.00 -
P/NAPS 0.74 0.74 0.64 0.91 0.88 0.87 1.05 -20.75%

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