[KHIND] QoQ TTM Result on 30-Jun-2014 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -10.39%
YoY- -1.8%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 324,611 319,051 320,560 325,314 332,265 325,035 321,328 0.68%
PBT 12,221 14,715 14,614 17,464 19,504 20,096 21,161 -30.67%
Tax -1,933 -2,553 -2,350 -3,307 -3,706 -3,860 -4,183 -40.25%
NP 10,288 12,162 12,264 14,157 15,798 16,236 16,978 -28.41%
-
NP to SH 10,288 12,162 12,264 14,157 15,798 16,236 16,978 -28.41%
-
Tax Rate 15.82% 17.35% 16.08% 18.94% 19.00% 19.21% 19.77% -
Total Cost 314,323 306,889 308,296 311,157 316,467 308,799 304,350 2.17%
-
Net Worth 113,767 113,366 112,966 109,761 105,355 104,153 100,548 8.59%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 4,005 4,005 4,005 4,005 4,005 4,005 6,409 -26.92%
Div Payout % 38.94% 32.94% 32.66% 28.30% 25.36% 24.67% 37.75% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 113,767 113,366 112,966 109,761 105,355 104,153 100,548 8.59%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.17% 3.81% 3.83% 4.35% 4.75% 5.00% 5.28% -
ROE 9.04% 10.73% 10.86% 12.90% 14.99% 15.59% 16.89% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 810.33 796.45 800.22 812.09 829.44 811.39 802.14 0.68%
EPS 25.68 30.36 30.61 35.34 39.44 40.53 42.38 -28.41%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 16.00 -26.92%
NAPS 2.84 2.83 2.82 2.74 2.63 2.60 2.51 8.59%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 772.17 758.94 762.53 773.84 790.37 773.17 764.36 0.68%
EPS 24.47 28.93 29.17 33.68 37.58 38.62 40.39 -28.42%
DPS 9.53 9.53 9.53 9.53 9.53 9.53 15.25 -26.92%
NAPS 2.7062 2.6967 2.6872 2.6109 2.5061 2.4775 2.3918 8.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 2.31 2.10 2.80 2.70 2.77 2.48 1.98 -
P/RPS 0.29 0.26 0.35 0.33 0.33 0.31 0.25 10.41%
P/EPS 8.99 6.92 9.15 7.64 7.02 6.12 4.67 54.81%
EY 11.12 14.46 10.93 13.09 14.24 16.34 21.41 -35.41%
DY 4.33 4.76 3.57 3.70 3.61 4.03 8.08 -34.04%
P/NAPS 0.81 0.74 0.99 0.99 1.05 0.95 0.79 1.68%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 20/05/15 26/02/15 20/11/14 26/08/14 15/05/14 26/02/14 14/11/13 -
Price 2.58 2.48 2.46 2.87 3.00 2.98 2.65 -
P/RPS 0.32 0.31 0.31 0.35 0.36 0.37 0.33 -2.03%
P/EPS 10.05 8.17 8.04 8.12 7.61 7.35 6.25 37.29%
EY 9.95 12.24 12.45 12.31 13.15 13.60 15.99 -27.13%
DY 3.88 4.03 4.07 3.48 3.33 3.36 6.04 -25.57%
P/NAPS 0.91 0.88 0.87 1.05 1.14 1.15 1.06 -9.68%

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