[KHIND] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 177.69%
YoY- 4025.71%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 33,256 38,880 29,797 44,892 37,939 44,304 31,463 3.76%
PBT 1,024 1,281 338 2,071 898 760 442 74.99%
Tax -476 -568 -116 -627 -378 -164 -283 41.38%
NP 548 713 222 1,444 520 596 159 127.99%
-
NP to SH 548 713 222 1,444 520 596 159 127.99%
-
Tax Rate 46.48% 44.34% 34.32% 30.28% 42.09% 21.58% 64.03% -
Total Cost 32,708 38,167 29,575 43,448 37,419 43,708 31,304 2.96%
-
Net Worth 50,103 51,151 49,973 39,977 48,564 49,548 49,077 1.38%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,999 - - 1,998 2,000 - - -
Div Payout % 364.96% - - 138.43% 384.62% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 50,103 51,151 49,973 39,977 48,564 49,548 49,077 1.38%
NOSH 39,999 40,056 39,642 39,977 40,000 39,999 30,000 21.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.65% 1.83% 0.75% 3.22% 1.37% 1.35% 0.51% -
ROE 1.09% 1.39% 0.44% 3.61% 1.07% 1.20% 0.32% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 83.14 97.06 75.16 112.29 94.85 110.76 104.88 -14.33%
EPS 1.37 1.78 0.56 3.61 1.30 1.49 0.53 88.24%
DPS 5.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.2526 1.277 1.2606 1.00 1.2141 1.2387 1.6359 -16.29%
Adjusted Per Share Value based on latest NOSH - 39,977
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 79.11 92.49 70.88 106.79 90.25 105.39 74.84 3.76%
EPS 1.30 1.70 0.53 3.43 1.24 1.42 0.38 126.87%
DPS 4.76 0.00 0.00 4.75 4.76 0.00 0.00 -
NAPS 1.1918 1.2168 1.1887 0.951 1.1552 1.1786 1.1674 1.38%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.00 0.86 0.88 0.98 0.95 1.14 1.79 -
P/RPS 1.20 0.89 1.17 0.87 1.00 1.03 1.71 -21.01%
P/EPS 72.99 48.31 157.14 27.13 73.08 76.51 337.74 -63.95%
EY 1.37 2.07 0.64 3.69 1.37 1.31 0.30 174.99%
DY 5.00 0.00 0.00 5.10 5.26 0.00 0.00 -
P/NAPS 0.80 0.67 0.70 0.98 0.78 0.92 1.09 -18.61%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 13/05/03 25/02/03 12/11/02 13/08/02 14/05/02 -
Price 1.05 1.01 0.84 0.90 0.92 1.10 1.28 -
P/RPS 1.26 1.04 1.12 0.80 0.97 0.99 1.22 2.17%
P/EPS 76.64 56.74 150.00 24.92 70.77 73.83 241.51 -53.44%
EY 1.30 1.76 0.67 4.01 1.41 1.35 0.41 115.67%
DY 4.76 0.00 0.00 5.56 5.43 0.00 0.00 -
P/NAPS 0.84 0.79 0.67 0.90 0.76 0.89 0.78 5.05%

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