[KHIND] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -60.32%
YoY- -8.39%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 41,119 31,339 39,606 37,544 40,849 31,953 36,204 8.86%
PBT 1,695 -512 1,197 1,365 2,063 508 1,254 22.27%
Tax -130 -229 798 -863 -798 -286 -45 102.97%
NP 1,565 -741 1,995 502 1,265 222 1,209 18.79%
-
NP to SH 1,475 -745 1,995 502 1,265 222 1,209 14.19%
-
Tax Rate 7.67% - -66.67% 63.22% 38.68% 56.30% 3.59% -
Total Cost 39,554 32,080 37,611 37,042 39,584 31,731 34,995 8.51%
-
Net Worth 50,069 48,533 49,278 49,119 48,434 47,532 46,882 4.48%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,403 - - - 2,001 -
Div Payout % - - 120.48% - - - 165.56% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,069 48,533 49,278 49,119 48,434 47,532 46,882 4.48%
NOSH 40,081 40,053 40,060 40,160 40,031 40,363 40,033 0.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 3.81% -2.36% 5.04% 1.34% 3.10% 0.69% 3.34% -
ROE 2.95% -1.54% 4.05% 1.02% 2.61% 0.47% 2.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 102.59 78.24 98.87 93.49 102.04 79.16 90.44 8.77%
EPS 3.68 -1.86 4.98 1.25 3.16 0.55 3.02 14.09%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 1.2492 1.2117 1.2301 1.2231 1.2099 1.1776 1.1711 4.40%
Adjusted Per Share Value based on latest NOSH - 40,160
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 97.81 74.55 94.21 89.31 97.17 76.01 86.12 8.86%
EPS 3.51 -1.77 4.75 1.19 3.01 0.53 2.88 14.11%
DPS 0.00 0.00 5.72 0.00 0.00 0.00 4.76 -
NAPS 1.191 1.1545 1.1722 1.1684 1.1521 1.1307 1.1152 4.48%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.81 0.79 0.72 0.83 0.89 0.93 -
P/RPS 0.78 1.04 0.80 0.77 0.81 1.12 1.03 -16.93%
P/EPS 21.74 -43.55 15.86 57.60 26.27 161.82 30.79 -20.72%
EY 4.60 -2.30 6.30 1.74 3.81 0.62 3.25 26.08%
DY 0.00 0.00 7.59 0.00 0.00 0.00 5.38 -
P/NAPS 0.64 0.67 0.64 0.59 0.69 0.76 0.79 -13.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 17/05/05 22/02/05 29/11/04 17/08/04 19/05/04 25/02/04 -
Price 0.95 0.79 0.83 0.82 0.73 0.81 0.96 -
P/RPS 0.93 1.01 0.84 0.88 0.72 1.02 1.06 -8.36%
P/EPS 25.82 -42.47 16.67 65.60 23.10 147.27 31.79 -12.95%
EY 3.87 -2.35 6.00 1.52 4.33 0.68 3.15 14.72%
DY 0.00 0.00 7.23 0.00 0.00 0.00 5.21 -
P/NAPS 0.76 0.65 0.67 0.67 0.60 0.69 0.82 -4.94%

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