[KHIND] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 6.96%
YoY- -0.52%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 156,197 155,866 151,930 149,608 149,338 149,952 146,550 4.34%
PBT 3,332 3,258 3,050 3,745 4,113 5,133 5,190 -25.59%
Tax -1,264 -1,379 153 -424 -1,092 -1,149 -1,992 -26.17%
NP 2,068 1,879 3,203 3,321 3,021 3,984 3,198 -25.24%
-
NP to SH 1,832 1,780 3,166 3,227 3,017 3,984 3,198 -31.04%
-
Tax Rate 37.94% 42.33% -5.02% 11.32% 26.55% 22.38% 38.38% -
Total Cost 154,129 153,987 148,727 146,287 146,317 145,968 143,352 4.95%
-
Net Worth 54,726 48,287 50,550 50,069 48,533 49,278 49,119 7.47%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 2,003 2,003 2,403 2,403 2,403 2,403 2,001 0.06%
Div Payout % 109.35% 112.54% 75.92% 74.48% 79.67% 60.33% 62.59% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 54,726 48,287 50,550 50,069 48,533 49,278 49,119 7.47%
NOSH 40,057 40,065 40,090 40,081 40,053 40,060 40,160 -0.17%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.32% 1.21% 2.11% 2.22% 2.02% 2.66% 2.18% -
ROE 3.35% 3.69% 6.26% 6.44% 6.22% 8.08% 6.51% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 389.93 389.03 378.96 373.26 372.84 374.32 364.92 4.52%
EPS 4.57 4.44 7.90 8.05 7.53 9.95 7.96 -30.94%
DPS 5.00 5.00 6.00 6.00 6.00 6.00 5.00 0.00%
NAPS 1.3662 1.2052 1.2609 1.2492 1.2117 1.2301 1.2231 7.66%
Adjusted Per Share Value based on latest NOSH - 40,081
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 371.55 370.77 361.40 355.88 355.24 356.70 348.60 4.34%
EPS 4.36 4.23 7.53 7.68 7.18 9.48 7.61 -31.04%
DPS 4.77 4.77 5.72 5.72 5.72 5.72 4.76 0.14%
NAPS 1.3018 1.1486 1.2025 1.191 1.1545 1.1722 1.1684 7.48%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.59 0.70 0.79 0.80 0.81 0.79 0.72 -
P/RPS 0.15 0.18 0.21 0.21 0.22 0.21 0.20 -17.46%
P/EPS 12.90 15.76 10.00 9.94 10.75 7.94 9.04 26.77%
EY 7.75 6.35 10.00 10.06 9.30 12.59 11.06 -21.12%
DY 8.47 7.14 7.59 7.50 7.41 7.59 6.94 14.21%
P/NAPS 0.43 0.58 0.63 0.64 0.67 0.64 0.59 -19.02%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 23/02/06 23/11/05 23/08/05 17/05/05 22/02/05 29/11/04 -
Price 0.63 0.68 0.75 0.95 0.79 0.83 0.82 -
P/RPS 0.16 0.17 0.20 0.25 0.21 0.22 0.22 -19.14%
P/EPS 13.78 15.31 9.50 11.80 10.49 8.35 10.30 21.43%
EY 7.26 6.53 10.53 8.47 9.53 11.98 9.71 -17.63%
DY 7.94 7.35 8.00 6.32 7.59 7.23 6.10 19.23%
P/NAPS 0.46 0.56 0.59 0.76 0.65 0.67 0.67 -22.19%

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