[KHIND] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.34%
YoY- 50.14%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 190,349 183,601 180,081 182,564 183,999 185,361 186,420 1.40%
PBT 12,564 11,294 10,334 9,818 9,116 8,571 8,530 29.48%
Tax -3,824 -3,157 -2,146 -1,617 -1,023 -934 -1,451 90.90%
NP 8,740 8,137 8,188 8,201 8,093 7,637 7,079 15.10%
-
NP to SH 8,740 8,137 8,210 8,223 8,114 7,660 7,088 15.00%
-
Tax Rate 30.44% 27.95% 20.77% 16.47% 11.22% 10.90% 17.01% -
Total Cost 181,609 175,464 171,893 174,363 175,906 177,724 179,341 0.84%
-
Net Worth 72,621 40,021 71,801 68,840 68,447 67,595 66,981 5.54%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,001 2,001 2,002 2,002 2,002 2,002 - -
Div Payout % 22.90% 24.59% 24.39% 24.35% 24.67% 26.14% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 72,621 40,021 71,801 68,840 68,447 67,595 66,981 5.54%
NOSH 40,086 40,021 40,038 40,086 39,999 40,040 40,051 0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.59% 4.43% 4.55% 4.49% 4.40% 4.12% 3.80% -
ROE 12.04% 20.33% 11.43% 11.95% 11.85% 11.33% 10.58% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 474.84 458.75 449.77 455.43 460.00 462.94 465.45 1.34%
EPS 21.80 20.33 20.51 20.51 20.29 19.13 17.70 14.91%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.8116 1.00 1.7933 1.7173 1.7112 1.6882 1.6724 5.47%
Adjusted Per Share Value based on latest NOSH - 40,086
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 452.79 436.74 428.37 434.27 437.69 440.93 443.45 1.40%
EPS 20.79 19.36 19.53 19.56 19.30 18.22 16.86 15.00%
DPS 4.76 4.76 4.76 4.76 4.76 4.76 0.00 -
NAPS 1.7275 0.952 1.708 1.6375 1.6282 1.6079 1.5933 5.54%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.05 0.93 0.90 0.76 0.80 0.70 0.94 -
P/RPS 0.22 0.20 0.20 0.17 0.17 0.15 0.20 6.56%
P/EPS 4.82 4.57 4.39 3.70 3.94 3.66 5.31 -6.25%
EY 20.76 21.86 22.78 26.99 25.36 27.33 18.83 6.72%
DY 4.76 5.38 5.56 6.58 6.25 7.14 0.00 -
P/NAPS 0.58 0.93 0.50 0.44 0.47 0.41 0.56 2.36%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 18/05/10 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 -
Price 1.15 0.92 0.90 0.88 0.90 0.90 0.57 -
P/RPS 0.24 0.20 0.20 0.19 0.20 0.19 0.12 58.80%
P/EPS 5.27 4.53 4.39 4.29 4.44 4.70 3.22 38.92%
EY 18.96 22.10 22.78 23.31 22.54 21.26 31.05 -28.04%
DY 4.35 5.43 5.56 5.68 5.56 5.56 0.00 -
P/NAPS 0.63 0.92 0.50 0.51 0.53 0.53 0.34 50.91%

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