[KHIND] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 10.47%
YoY- 52.01%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 183,999 185,361 186,420 177,973 169,441 159,681 155,926 11.65%
PBT 9,116 8,571 8,530 6,287 5,497 4,537 4,030 72.23%
Tax -1,023 -934 -1,451 -817 -472 -341 370 -
NP 8,093 7,637 7,079 5,470 5,025 4,196 4,400 50.06%
-
NP to SH 8,114 7,660 7,088 5,477 4,958 4,240 4,579 46.38%
-
Tax Rate 11.22% 10.90% 17.01% 13.00% 8.59% 7.52% -9.18% -
Total Cost 175,906 177,724 179,341 172,503 164,416 155,485 151,526 10.44%
-
Net Worth 68,447 67,595 66,981 63,751 61,693 61,190 59,851 9.35%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 2,002 2,002 - - - - 1,202 40.46%
Div Payout % 24.67% 26.14% - - - - 26.25% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 68,447 67,595 66,981 63,751 61,693 61,190 59,851 9.35%
NOSH 39,999 40,040 40,051 40,072 40,243 40,056 40,026 -0.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.40% 4.12% 3.80% 3.07% 2.97% 2.63% 2.82% -
ROE 11.85% 11.33% 10.58% 8.59% 8.04% 6.93% 7.65% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 460.00 462.94 465.45 444.13 421.04 398.64 389.56 11.70%
EPS 20.29 19.13 17.70 13.67 12.32 10.59 11.44 46.47%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 3.00 40.52%
NAPS 1.7112 1.6882 1.6724 1.5909 1.533 1.5276 1.4953 9.39%
Adjusted Per Share Value based on latest NOSH - 40,072
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 437.69 440.93 443.45 423.35 403.06 379.84 370.91 11.65%
EPS 19.30 18.22 16.86 13.03 11.79 10.09 10.89 46.39%
DPS 4.76 4.76 0.00 0.00 0.00 0.00 2.86 40.39%
NAPS 1.6282 1.6079 1.5933 1.5165 1.4675 1.4556 1.4237 9.35%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.80 0.70 0.94 0.82 0.96 0.67 0.80 -
P/RPS 0.17 0.15 0.20 0.18 0.23 0.17 0.21 -13.12%
P/EPS 3.94 3.66 5.31 6.00 7.79 6.33 6.99 -31.74%
EY 25.36 27.33 18.83 16.67 12.83 15.80 14.30 46.46%
DY 6.25 7.14 0.00 0.00 0.00 0.00 3.75 40.52%
P/NAPS 0.47 0.41 0.56 0.52 0.63 0.44 0.54 -8.83%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 26/02/09 21/11/08 19/08/08 21/05/08 26/02/08 20/11/07 -
Price 0.90 0.90 0.57 0.90 0.90 0.78 0.61 -
P/RPS 0.20 0.19 0.12 0.20 0.21 0.20 0.16 16.02%
P/EPS 4.44 4.70 3.22 6.58 7.31 7.37 5.33 -11.45%
EY 22.54 21.26 31.05 15.19 13.69 13.57 18.75 13.04%
DY 5.56 5.56 0.00 0.00 0.00 0.00 4.92 8.48%
P/NAPS 0.53 0.53 0.34 0.57 0.59 0.51 0.41 18.64%

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