[KHIND] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -84.63%
YoY- 39.62%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 36,204 33,256 38,880 29,797 44,892 37,939 44,304 -12.56%
PBT 1,254 1,024 1,281 338 2,071 898 760 39.50%
Tax -45 -476 -568 -116 -627 -378 -164 -57.67%
NP 1,209 548 713 222 1,444 520 596 60.03%
-
NP to SH 1,209 548 713 222 1,444 520 596 60.03%
-
Tax Rate 3.59% 46.48% 44.34% 34.32% 30.28% 42.09% 21.58% -
Total Cost 34,995 32,708 38,167 29,575 43,448 37,419 43,708 -13.74%
-
Net Worth 46,882 50,103 51,151 49,973 39,977 48,564 49,548 -3.61%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 2,001 1,999 - - 1,998 2,000 - -
Div Payout % 165.56% 364.96% - - 138.43% 384.62% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 46,882 50,103 51,151 49,973 39,977 48,564 49,548 -3.61%
NOSH 40,033 39,999 40,056 39,642 39,977 40,000 39,999 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 3.34% 1.65% 1.83% 0.75% 3.22% 1.37% 1.35% -
ROE 2.58% 1.09% 1.39% 0.44% 3.61% 1.07% 1.20% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 90.44 83.14 97.06 75.16 112.29 94.85 110.76 -12.60%
EPS 3.02 1.37 1.78 0.56 3.61 1.30 1.49 59.95%
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.1711 1.2526 1.277 1.2606 1.00 1.2141 1.2387 -3.66%
Adjusted Per Share Value based on latest NOSH - 39,642
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 86.12 79.11 92.49 70.88 106.79 90.25 105.39 -12.56%
EPS 2.88 1.30 1.70 0.53 3.43 1.24 1.42 60.02%
DPS 4.76 4.76 0.00 0.00 4.75 4.76 0.00 -
NAPS 1.1152 1.1918 1.2168 1.1887 0.951 1.1552 1.1786 -3.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.93 1.00 0.86 0.88 0.98 0.95 1.14 -
P/RPS 1.03 1.20 0.89 1.17 0.87 1.00 1.03 0.00%
P/EPS 30.79 72.99 48.31 157.14 27.13 73.08 76.51 -45.40%
EY 3.25 1.37 2.07 0.64 3.69 1.37 1.31 82.95%
DY 5.38 5.00 0.00 0.00 5.10 5.26 0.00 -
P/NAPS 0.79 0.80 0.67 0.70 0.98 0.78 0.92 -9.63%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 18/11/03 19/08/03 13/05/03 25/02/03 12/11/02 13/08/02 -
Price 0.96 1.05 1.01 0.84 0.90 0.92 1.10 -
P/RPS 1.06 1.26 1.04 1.12 0.80 0.97 0.99 4.64%
P/EPS 31.79 76.64 56.74 150.00 24.92 70.77 73.83 -42.89%
EY 3.15 1.30 1.76 0.67 4.01 1.41 1.35 75.64%
DY 5.21 4.76 0.00 0.00 5.56 5.43 0.00 -
P/NAPS 0.82 0.84 0.79 0.67 0.90 0.76 0.89 -5.30%

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