[KHIND] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.96%
YoY- 127.32%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 169,441 159,681 155,926 150,755 149,451 152,835 155,679 5.80%
PBT 5,497 4,537 4,030 3,248 3,087 3,104 3,539 34.08%
Tax -472 -341 370 204 15 -53 -1,431 -52.22%
NP 5,025 4,196 4,400 3,452 3,102 3,051 2,108 78.35%
-
NP to SH 4,958 4,240 4,579 3,603 3,134 2,829 1,681 105.52%
-
Tax Rate 8.59% 7.52% -9.18% -6.28% -0.49% 1.71% 40.44% -
Total Cost 164,416 155,485 151,526 147,303 146,349 149,784 153,571 4.64%
-
Net Worth 61,693 61,190 59,851 58,334 57,183 57,600 56,701 5.78%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 1,202 1,202 1,202 1,202 2,003 -
Div Payout % - - 26.25% 33.36% 38.35% 42.49% 119.17% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 61,693 61,190 59,851 58,334 57,183 57,600 56,701 5.78%
NOSH 40,243 40,056 40,026 40,023 39,999 40,067 40,074 0.28%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 2.97% 2.63% 2.82% 2.29% 2.08% 2.00% 1.35% -
ROE 8.04% 6.93% 7.65% 6.18% 5.48% 4.91% 2.96% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 421.04 398.64 389.56 376.67 373.63 381.44 388.47 5.50%
EPS 12.32 10.59 11.44 9.00 7.84 7.06 4.19 105.10%
DPS 0.00 0.00 3.00 3.00 3.00 3.00 5.00 -
NAPS 1.533 1.5276 1.4953 1.4575 1.4296 1.4376 1.4149 5.48%
Adjusted Per Share Value based on latest NOSH - 40,023
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 403.06 379.84 370.91 358.61 355.51 363.56 370.32 5.80%
EPS 11.79 10.09 10.89 8.57 7.45 6.73 4.00 105.43%
DPS 0.00 0.00 2.86 2.86 2.86 2.86 4.77 -
NAPS 1.4675 1.4556 1.4237 1.3876 1.3603 1.3702 1.3488 5.77%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.96 0.67 0.80 0.75 0.80 0.70 0.57 -
P/RPS 0.23 0.17 0.21 0.20 0.21 0.18 0.15 32.93%
P/EPS 7.79 6.33 6.99 8.33 10.21 9.91 13.59 -30.97%
EY 12.83 15.80 14.30 12.00 9.79 10.09 7.36 44.79%
DY 0.00 0.00 3.75 4.00 3.75 4.29 8.77 -
P/NAPS 0.63 0.44 0.54 0.51 0.56 0.49 0.40 35.33%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 26/02/08 20/11/07 21/08/07 22/05/07 27/02/07 21/11/06 -
Price 0.90 0.78 0.61 0.74 0.74 0.81 0.66 -
P/RPS 0.21 0.20 0.16 0.20 0.20 0.21 0.17 15.11%
P/EPS 7.31 7.37 5.33 8.22 9.44 11.47 15.73 -39.97%
EY 13.69 13.57 18.75 12.17 10.59 8.72 6.36 66.63%
DY 0.00 0.00 4.92 4.05 4.05 3.70 7.58 -
P/NAPS 0.59 0.51 0.41 0.51 0.52 0.56 0.47 16.35%

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