[KHIND] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.38%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 222,650 196,025 193,520 195,959 190,349 183,601 180,081 15.21%
PBT 13,464 12,748 12,597 14,246 12,564 11,294 10,334 19.30%
Tax -4,526 -4,430 -3,256 -3,725 -3,824 -3,157 -2,146 64.53%
NP 8,938 8,318 9,341 10,521 8,740 8,137 8,188 6.02%
-
NP to SH 8,938 8,318 9,341 10,521 8,740 8,137 8,210 5.83%
-
Tax Rate 33.62% 34.75% 25.85% 26.15% 30.44% 27.95% 20.77% -
Total Cost 213,712 187,707 184,179 185,438 181,609 175,464 171,893 15.63%
-
Net Worth 40,082 40,109 78,333 76,603 72,621 40,021 71,801 -32.22%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 3,609 3,609 2,001 2,001 2,001 2,001 2,002 48.17%
Div Payout % 40.39% 43.40% 21.42% 19.02% 22.90% 24.59% 24.39% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 40,082 40,109 78,333 76,603 72,621 40,021 71,801 -32.22%
NOSH 40,082 40,109 40,062 40,058 40,086 40,021 40,038 0.07%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.01% 4.24% 4.83% 5.37% 4.59% 4.43% 4.55% -
ROE 22.30% 20.74% 11.92% 13.73% 12.04% 20.33% 11.43% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 555.47 488.72 483.05 489.18 474.84 458.75 449.77 15.12%
EPS 22.30 20.74 23.32 26.26 21.80 20.33 20.51 5.74%
DPS 9.00 9.00 5.00 5.00 5.00 5.00 5.00 48.02%
NAPS 1.00 1.00 1.9553 1.9123 1.8116 1.00 1.7933 -32.27%
Adjusted Per Share Value based on latest NOSH - 40,058
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 529.63 466.29 460.33 466.14 452.79 436.74 428.37 15.21%
EPS 21.26 19.79 22.22 25.03 20.79 19.36 19.53 5.82%
DPS 8.59 8.59 4.76 4.76 4.76 4.76 4.76 48.27%
NAPS 0.9535 0.9541 1.8634 1.8222 1.7275 0.952 1.708 -32.22%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.58 1.50 1.47 1.15 1.05 0.93 0.90 -
P/RPS 0.28 0.31 0.30 0.24 0.22 0.20 0.20 25.17%
P/EPS 7.09 7.23 6.30 4.38 4.82 4.57 4.39 37.69%
EY 14.11 13.83 15.86 22.84 20.76 21.86 22.78 -27.35%
DY 5.70 6.00 3.40 4.35 4.76 5.38 5.56 1.67%
P/NAPS 1.58 1.50 0.75 0.60 0.58 0.93 0.50 115.49%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 -
Price 1.45 1.55 1.45 1.30 1.15 0.92 0.90 -
P/RPS 0.26 0.32 0.30 0.27 0.24 0.20 0.20 19.13%
P/EPS 6.50 7.47 6.22 4.95 5.27 4.53 4.39 29.93%
EY 15.38 13.38 16.08 20.20 18.96 22.10 22.78 -23.05%
DY 6.21 5.81 3.45 3.85 4.35 5.43 5.56 7.65%
P/NAPS 1.45 1.55 0.74 0.68 0.63 0.92 0.50 103.49%

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