[KHIND] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 30.44%
YoY- 118.89%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 332,265 325,035 321,328 310,446 295,023 288,591 264,996 16.29%
PBT 19,504 20,096 21,161 17,851 14,033 13,398 9,975 56.42%
Tax -3,706 -3,860 -4,183 -3,435 -2,981 -2,792 -2,370 34.75%
NP 15,798 16,236 16,978 14,416 11,052 10,606 7,605 62.87%
-
NP to SH 15,798 16,236 16,978 14,416 11,052 10,606 7,605 62.87%
-
Tax Rate 19.00% 19.21% 19.77% 19.24% 21.24% 20.84% 23.76% -
Total Cost 316,467 308,799 304,350 296,030 283,971 277,985 257,391 14.78%
-
Net Worth 105,355 104,153 100,548 98,945 92,536 90,933 88,930 11.97%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 4,005 4,005 6,409 2,403 2,403 2,403 - -
Div Payout % 25.36% 24.67% 37.75% 16.67% 21.75% 22.66% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 105,355 104,153 100,548 98,945 92,536 90,933 88,930 11.97%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.75% 5.00% 5.28% 4.64% 3.75% 3.68% 2.87% -
ROE 14.99% 15.59% 16.89% 14.57% 11.94% 11.66% 8.55% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 829.44 811.39 802.14 774.97 736.47 720.41 661.51 16.29%
EPS 39.44 40.53 42.38 35.99 27.59 26.48 18.98 62.91%
DPS 10.00 10.00 16.00 6.00 6.00 6.00 0.00 -
NAPS 2.63 2.60 2.51 2.47 2.31 2.27 2.22 11.97%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 790.37 773.17 764.36 738.47 701.78 686.48 630.36 16.29%
EPS 37.58 38.62 40.39 34.29 26.29 25.23 18.09 62.88%
DPS 9.53 9.53 15.25 5.72 5.72 5.72 0.00 -
NAPS 2.5061 2.4775 2.3918 2.3537 2.2012 2.1631 2.1154 11.97%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 2.77 2.48 1.98 1.52 1.33 1.39 1.40 -
P/RPS 0.33 0.31 0.25 0.20 0.18 0.19 0.21 35.20%
P/EPS 7.02 6.12 4.67 4.22 4.82 5.25 7.37 -3.19%
EY 14.24 16.34 21.41 23.68 20.74 19.05 13.56 3.31%
DY 3.61 4.03 8.08 3.95 4.51 4.32 0.00 -
P/NAPS 1.05 0.95 0.79 0.62 0.58 0.61 0.63 40.61%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 23/10/12 -
Price 3.00 2.98 2.65 1.60 1.35 1.30 1.49 -
P/RPS 0.36 0.37 0.33 0.21 0.18 0.18 0.23 34.84%
P/EPS 7.61 7.35 6.25 4.45 4.89 4.91 7.85 -2.05%
EY 13.15 13.60 15.99 22.49 20.44 20.37 12.74 2.13%
DY 3.33 3.36 6.04 3.75 4.44 4.62 0.00 -
P/NAPS 1.14 1.15 1.06 0.65 0.58 0.57 0.67 42.56%

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