[KHIND] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 49.89%
YoY- -32.04%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 76,871 76,031 80,782 54,907 53,276 56,167 62,350 14.90%
PBT 4,496 2,989 4,102 1,811 1,073 2,052 4,587 -1.32%
Tax -585 -719 -1,041 -447 -163 -801 -888 -24.19%
NP 3,911 2,270 3,061 1,364 910 1,251 3,699 3.76%
-
NP to SH 3,911 2,270 3,061 1,364 910 1,251 3,699 3.76%
-
Tax Rate 13.01% 24.05% 25.38% 24.68% 15.19% 39.04% 19.36% -
Total Cost 72,960 73,761 77,721 53,543 52,366 54,916 58,651 15.58%
-
Net Worth 90,933 88,930 86,928 83,322 81,816 80,000 82,534 6.64%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,403 - - - - 2,800 - -
Div Payout % 61.46% - - - - 223.82% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 90,933 88,930 86,928 83,322 81,816 80,000 82,534 6.64%
NOSH 40,059 40,059 40,059 40,059 39,910 40,000 40,065 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.09% 2.99% 3.79% 2.48% 1.71% 2.23% 5.93% -
ROE 4.30% 2.55% 3.52% 1.64% 1.11% 1.56% 4.48% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 191.89 189.80 201.66 137.07 133.49 140.42 155.62 14.91%
EPS 9.76 5.67 7.64 3.40 2.27 3.12 9.23 3.77%
DPS 6.00 0.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 2.27 2.22 2.17 2.08 2.05 2.00 2.06 6.65%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 182.86 180.86 192.16 130.61 126.73 133.61 148.31 14.90%
EPS 9.30 5.40 7.28 3.24 2.16 2.98 8.80 3.73%
DPS 5.72 0.00 0.00 0.00 0.00 6.66 0.00 -
NAPS 2.1631 2.1154 2.0678 1.982 1.9462 1.903 1.9633 6.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.39 1.40 1.36 1.30 1.45 1.40 1.45 -
P/RPS 0.72 0.74 0.67 0.95 1.09 1.00 0.93 -15.62%
P/EPS 14.24 24.71 17.80 38.18 63.59 44.76 15.71 -6.31%
EY 7.02 4.05 5.62 2.62 1.57 2.23 6.37 6.66%
DY 4.32 0.00 0.00 0.00 0.00 5.00 0.00 -
P/NAPS 0.61 0.63 0.63 0.63 0.71 0.70 0.70 -8.72%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 23/10/12 09/08/12 21/05/12 23/02/12 08/11/11 11/08/11 -
Price 1.30 1.49 1.40 1.30 1.45 1.46 1.45 -
P/RPS 0.68 0.79 0.69 0.95 1.09 1.04 0.93 -18.76%
P/EPS 13.32 26.29 18.32 38.18 63.59 46.68 15.71 -10.37%
EY 7.51 3.80 5.46 2.62 1.57 2.14 6.37 11.54%
DY 4.62 0.00 0.00 0.00 0.00 4.79 0.00 -
P/NAPS 0.57 0.67 0.65 0.63 0.71 0.73 0.70 -12.74%

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