[KHIND] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -25.84%
YoY- 81.45%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 96,205 61,339 76,871 76,031 80,782 54,907 53,276 48.34%
PBT 7,920 2,446 4,496 2,989 4,102 1,811 1,073 279.55%
Tax -1,495 -636 -585 -719 -1,041 -447 -163 338.75%
NP 6,425 1,810 3,911 2,270 3,061 1,364 910 268.47%
-
NP to SH 6,425 1,810 3,911 2,270 3,061 1,364 910 268.47%
-
Tax Rate 18.88% 26.00% 13.01% 24.05% 25.38% 24.68% 15.19% -
Total Cost 89,780 59,529 72,960 73,761 77,721 53,543 52,366 43.29%
-
Net Worth 98,945 92,536 90,933 88,930 86,928 83,322 81,816 13.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 2,403 - - - - -
Div Payout % - - 61.46% - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 98,945 92,536 90,933 88,930 86,928 83,322 81,816 13.52%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 39,910 0.24%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 6.68% 2.95% 5.09% 2.99% 3.79% 2.48% 1.71% -
ROE 6.49% 1.96% 4.30% 2.55% 3.52% 1.64% 1.11% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 240.16 153.12 191.89 189.80 201.66 137.07 133.49 47.97%
EPS 16.04 4.52 9.76 5.67 7.64 3.40 2.27 268.66%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.31 2.27 2.22 2.17 2.08 2.05 13.24%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 228.85 145.91 182.86 180.86 192.16 130.61 126.73 48.34%
EPS 15.28 4.31 9.30 5.40 7.28 3.24 2.16 268.94%
DPS 0.00 0.00 5.72 0.00 0.00 0.00 0.00 -
NAPS 2.3537 2.2012 2.1631 2.1154 2.0678 1.982 1.9462 13.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.52 1.33 1.39 1.40 1.36 1.30 1.45 -
P/RPS 0.63 0.87 0.72 0.74 0.67 0.95 1.09 -30.63%
P/EPS 9.48 29.44 14.24 24.71 17.80 38.18 63.59 -71.91%
EY 10.55 3.40 7.02 4.05 5.62 2.62 1.57 256.51%
DY 0.00 0.00 4.32 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.58 0.61 0.63 0.63 0.63 0.71 -8.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 14/05/13 26/02/13 23/10/12 09/08/12 21/05/12 23/02/12 -
Price 1.60 1.35 1.30 1.49 1.40 1.30 1.45 -
P/RPS 0.67 0.88 0.68 0.79 0.69 0.95 1.09 -27.72%
P/EPS 9.98 29.88 13.32 26.29 18.32 38.18 63.59 -70.93%
EY 10.02 3.35 7.51 3.80 5.46 2.62 1.57 244.45%
DY 0.00 0.00 4.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.58 0.57 0.67 0.65 0.63 0.71 -5.72%

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