[KHIND] QoQ TTM Result on 30-Jun-2015 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -14.76%
YoY- -38.06%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 347,616 337,768 326,684 322,635 324,611 319,051 320,560 5.54%
PBT 11,355 9,162 9,756 10,513 12,221 14,715 14,614 -15.46%
Tax -3,267 -2,982 -1,863 -1,744 -1,933 -2,553 -2,350 24.53%
NP 8,088 6,180 7,893 8,769 10,288 12,162 12,264 -24.21%
-
NP to SH 8,088 6,180 7,893 8,769 10,288 12,162 12,264 -24.21%
-
Tax Rate 28.77% 32.55% 19.10% 16.59% 15.82% 17.35% 16.08% -
Total Cost 339,528 331,588 318,791 313,866 314,323 306,889 308,296 6.63%
-
Net Worth 121,372 122,179 125,384 118,174 113,767 113,366 112,966 4.89%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 2,804 2,804 2,804 4,005 4,005 4,005 4,005 -21.13%
Div Payout % 34.67% 45.37% 35.53% 45.68% 38.94% 32.94% 32.66% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 121,372 122,179 125,384 118,174 113,767 113,366 112,966 4.89%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.33% 1.83% 2.42% 2.72% 3.17% 3.81% 3.83% -
ROE 6.66% 5.06% 6.30% 7.42% 9.04% 10.73% 10.86% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 867.80 843.18 815.51 805.40 810.33 796.45 800.22 5.54%
EPS 20.19 15.43 19.70 21.89 25.68 30.36 30.61 -24.20%
DPS 7.00 7.00 7.00 10.00 10.00 10.00 10.00 -21.14%
NAPS 3.03 3.05 3.13 2.95 2.84 2.83 2.82 4.90%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 826.89 803.46 777.10 767.47 772.17 758.94 762.53 5.54%
EPS 19.24 14.70 18.78 20.86 24.47 28.93 29.17 -24.20%
DPS 6.67 6.67 6.67 9.53 9.53 9.53 9.53 -21.15%
NAPS 2.8871 2.9063 2.9826 2.8111 2.7062 2.6967 2.6872 4.89%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.91 2.21 2.00 2.10 2.31 2.10 2.80 -
P/RPS 0.22 0.26 0.25 0.26 0.29 0.26 0.35 -26.60%
P/EPS 9.46 14.33 10.15 9.59 8.99 6.92 9.15 2.24%
EY 10.57 6.98 9.85 10.42 11.12 14.46 10.93 -2.20%
DY 3.66 3.17 3.50 4.76 4.33 4.76 3.57 1.67%
P/NAPS 0.63 0.72 0.64 0.71 0.81 0.74 0.99 -25.99%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 25/02/16 25/11/15 25/08/15 20/05/15 26/02/15 20/11/14 -
Price 2.05 2.26 2.33 1.90 2.58 2.48 2.46 -
P/RPS 0.24 0.27 0.29 0.24 0.32 0.31 0.31 -15.67%
P/EPS 10.15 14.65 11.83 8.68 10.05 8.17 8.04 16.79%
EY 9.85 6.83 8.46 11.52 9.95 12.24 12.45 -14.44%
DY 3.41 3.10 3.00 5.26 3.88 4.03 4.07 -11.11%
P/NAPS 0.68 0.74 0.74 0.64 0.91 0.88 0.87 -15.13%

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