[KHIND] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -24.79%
YoY- 112.86%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 89,254 68,569 80,578 86,913 96,205 61,339 76,871 10.49%
PBT 5,880 1,854 3,431 6,299 7,920 2,446 4,496 19.65%
Tax -1,096 -482 -262 -1,467 -1,495 -636 -585 52.14%
NP 4,784 1,372 3,169 4,832 6,425 1,810 3,911 14.41%
-
NP to SH 4,784 1,372 3,169 4,832 6,425 1,810 3,911 14.41%
-
Tax Rate 18.64% 26.00% 7.64% 23.29% 18.88% 26.00% 13.01% -
Total Cost 84,470 67,197 77,409 82,081 89,780 59,529 72,960 10.28%
-
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - 4,005 - - 2,403 -
Div Payout % - - - 82.90% - - 61.46% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.36% 2.00% 3.93% 5.56% 6.68% 2.95% 5.09% -
ROE 4.36% 1.30% 3.04% 4.81% 6.49% 1.96% 4.30% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 222.81 171.17 201.15 216.96 240.16 153.12 191.89 10.50%
EPS 11.94 3.42 7.91 12.06 16.04 4.52 9.76 14.42%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 6.00 -
NAPS 2.74 2.63 2.60 2.51 2.47 2.31 2.27 13.40%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 212.31 163.11 191.67 206.74 228.85 145.91 182.86 10.49%
EPS 11.38 3.26 7.54 11.49 15.28 4.31 9.30 14.44%
DPS 0.00 0.00 0.00 9.53 0.00 0.00 5.72 -
NAPS 2.6109 2.5061 2.4775 2.3918 2.3537 2.2012 2.1631 13.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.70 2.77 2.48 1.98 1.52 1.33 1.39 -
P/RPS 1.21 1.62 1.23 0.91 0.63 0.87 0.72 41.48%
P/EPS 22.61 80.88 31.35 16.41 9.48 29.44 14.24 36.21%
EY 4.42 1.24 3.19 6.09 10.55 3.40 7.02 -26.60%
DY 0.00 0.00 0.00 5.05 0.00 0.00 4.32 -
P/NAPS 0.99 1.05 0.95 0.79 0.62 0.58 0.61 38.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 -
Price 2.87 3.00 2.98 2.65 1.60 1.35 1.30 -
P/RPS 1.29 1.75 1.48 1.22 0.67 0.88 0.68 53.42%
P/EPS 24.03 87.59 37.67 21.97 9.98 29.88 13.32 48.35%
EY 4.16 1.14 2.65 4.55 10.02 3.35 7.51 -32.62%
DY 0.00 0.00 0.00 3.77 0.00 0.00 4.62 -
P/NAPS 1.05 1.14 1.15 1.06 0.65 0.58 0.57 50.43%

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