[KHIND] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -66.18%
YoY- -35.21%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 80,782 54,907 53,276 56,167 62,350 70,057 49,419 38.80%
PBT 4,102 1,811 1,073 2,052 4,587 3,036 2,629 34.56%
Tax -1,041 -447 -163 -801 -888 -1,029 -1,735 -28.88%
NP 3,061 1,364 910 1,251 3,699 2,007 894 127.34%
-
NP to SH 3,061 1,364 910 1,251 3,699 2,007 894 127.34%
-
Tax Rate 25.38% 24.68% 15.19% 39.04% 19.36% 33.89% 65.99% -
Total Cost 77,721 53,543 52,366 54,916 58,651 68,050 48,525 36.93%
-
Net Worth 86,928 83,322 81,816 80,000 82,534 40,082 40,109 67.55%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - 2,800 - - 3,609 -
Div Payout % - - - 223.82% - - 403.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 86,928 83,322 81,816 80,000 82,534 40,082 40,109 67.55%
NOSH 40,059 40,059 39,910 40,000 40,065 40,082 40,109 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 3.79% 2.48% 1.71% 2.23% 5.93% 2.86% 1.81% -
ROE 3.52% 1.64% 1.11% 1.56% 4.48% 5.01% 2.23% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 201.66 137.07 133.49 140.42 155.62 174.78 123.21 38.92%
EPS 7.64 3.40 2.27 3.12 9.23 5.01 2.23 127.43%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 9.00 -
NAPS 2.17 2.08 2.05 2.00 2.06 1.00 1.00 67.69%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 192.16 130.61 126.73 133.61 148.31 166.65 117.56 38.80%
EPS 7.28 3.24 2.16 2.98 8.80 4.77 2.13 127.07%
DPS 0.00 0.00 0.00 6.66 0.00 0.00 8.59 -
NAPS 2.0678 1.982 1.9462 1.903 1.9633 0.9535 0.9541 67.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.30 1.45 1.40 1.45 1.58 1.50 -
P/RPS 0.67 0.95 1.09 1.00 0.93 0.90 1.22 -32.96%
P/EPS 17.80 38.18 63.59 44.76 15.71 31.55 67.30 -58.82%
EY 5.62 2.62 1.57 2.23 6.37 3.17 1.49 142.50%
DY 0.00 0.00 0.00 5.00 0.00 0.00 6.00 -
P/NAPS 0.63 0.63 0.71 0.70 0.70 1.58 1.50 -43.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 21/05/12 23/02/12 08/11/11 11/08/11 19/05/11 22/02/11 -
Price 1.40 1.30 1.45 1.46 1.45 1.45 1.55 -
P/RPS 0.69 0.95 1.09 1.04 0.93 0.83 1.26 -33.08%
P/EPS 18.32 38.18 63.59 46.68 15.71 28.96 69.54 -58.93%
EY 5.46 2.62 1.57 2.14 6.37 3.45 1.44 143.35%
DY 0.00 0.00 0.00 4.79 0.00 0.00 5.81 -
P/NAPS 0.65 0.63 0.71 0.73 0.70 1.45 1.55 -44.00%

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