[KHIND] QoQ Quarter Result on 31-Mar-2014 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -56.71%
YoY- -24.2%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 79,069 82,159 89,254 68,569 80,578 86,913 96,205 -12.22%
PBT 3,532 3,449 5,880 1,854 3,431 6,299 7,920 -41.54%
Tax -465 -510 -1,096 -482 -262 -1,467 -1,495 -53.99%
NP 3,067 2,939 4,784 1,372 3,169 4,832 6,425 -38.83%
-
NP to SH 3,067 2,939 4,784 1,372 3,169 4,832 6,425 -38.83%
-
Tax Rate 13.17% 14.79% 18.64% 26.00% 7.64% 23.29% 18.88% -
Total Cost 76,002 79,220 84,470 67,197 77,409 82,081 89,780 -10.48%
-
Net Worth 113,366 112,966 109,761 105,355 104,153 100,548 98,945 9.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 4,005 - - - 4,005 - -
Div Payout % - 136.30% - - - 82.90% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 113,366 112,966 109,761 105,355 104,153 100,548 98,945 9.46%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.88% 3.58% 5.36% 2.00% 3.93% 5.56% 6.68% -
ROE 2.71% 2.60% 4.36% 1.30% 3.04% 4.81% 6.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 197.38 205.09 222.81 171.17 201.15 216.96 240.16 -12.22%
EPS 7.66 7.34 11.94 3.42 7.91 12.06 16.04 -38.82%
DPS 0.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 2.83 2.82 2.74 2.63 2.60 2.51 2.47 9.46%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 188.08 195.44 212.31 163.11 191.67 206.74 228.85 -12.22%
EPS 7.30 6.99 11.38 3.26 7.54 11.49 15.28 -38.80%
DPS 0.00 9.53 0.00 0.00 0.00 9.53 0.00 -
NAPS 2.6967 2.6872 2.6109 2.5061 2.4775 2.3918 2.3537 9.46%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.10 2.80 2.70 2.77 2.48 1.98 1.52 -
P/RPS 1.06 1.37 1.21 1.62 1.23 0.91 0.63 41.32%
P/EPS 27.43 38.16 22.61 80.88 31.35 16.41 9.48 102.66%
EY 3.65 2.62 4.42 1.24 3.19 6.09 10.55 -50.62%
DY 0.00 3.57 0.00 0.00 0.00 5.05 0.00 -
P/NAPS 0.74 0.99 0.99 1.05 0.95 0.79 0.62 12.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 -
Price 2.48 2.46 2.87 3.00 2.98 2.65 1.60 -
P/RPS 1.26 1.20 1.29 1.75 1.48 1.22 0.67 52.18%
P/EPS 32.39 33.53 24.03 87.59 37.67 21.97 9.98 118.73%
EY 3.09 2.98 4.16 1.14 2.65 4.55 10.02 -54.25%
DY 0.00 4.07 0.00 0.00 0.00 3.77 0.00 -
P/NAPS 0.88 0.87 1.05 1.14 1.15 1.06 0.65 22.31%

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