[KHIND] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -1.21%
YoY- 113.03%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 142,262 140,293 138,137 146,825 151,508 156,932 158,598 -6.99%
PBT 4,849 4,067 3,897 4,714 4,588 4,067 4,171 10.57%
Tax -1,605 -1,375 -1,205 -1,787 -1,689 -1,285 -1,452 6.91%
NP 3,244 2,692 2,692 2,927 2,899 2,782 2,719 12.50%
-
NP to SH 3,244 2,692 2,692 2,927 2,963 2,846 2,783 10.76%
-
Tax Rate 33.10% 33.81% 30.92% 37.91% 36.81% 31.60% 34.81% -
Total Cost 139,018 137,601 135,445 143,898 148,609 154,150 155,879 -7.35%
-
Net Worth 48,434 47,532 46,882 50,103 51,151 49,973 39,977 13.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 4,001 4,001 4,001 3,998 3,998 3,998 3,998 0.05%
Div Payout % 123.36% 148.65% 148.65% 136.62% 134.96% 140.51% 143.69% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,434 47,532 46,882 50,103 51,151 49,973 39,977 13.66%
NOSH 40,031 40,363 40,033 39,999 40,056 39,642 39,977 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 2.28% 1.92% 1.95% 1.99% 1.91% 1.77% 1.71% -
ROE 6.70% 5.66% 5.74% 5.84% 5.79% 5.69% 6.96% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 355.37 347.57 345.06 367.06 378.24 395.86 396.72 -7.08%
EPS 8.10 6.67 6.72 7.32 7.40 7.18 6.96 10.65%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 1.2099 1.1776 1.1711 1.2526 1.277 1.2606 1.00 13.55%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 338.40 333.72 328.59 349.26 360.40 373.30 377.26 -6.99%
EPS 7.72 6.40 6.40 6.96 7.05 6.77 6.62 10.80%
DPS 9.52 9.52 9.52 9.51 9.51 9.51 9.51 0.07%
NAPS 1.1521 1.1307 1.1152 1.1918 1.2168 1.1887 0.951 13.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 0.89 0.93 1.00 0.86 0.88 0.98 -
P/RPS 0.23 0.26 0.27 0.27 0.23 0.22 0.25 -5.41%
P/EPS 10.24 13.34 13.83 13.67 11.63 12.26 14.08 -19.14%
EY 9.76 7.49 7.23 7.32 8.60 8.16 7.10 23.65%
DY 12.05 11.24 10.75 10.00 11.63 11.36 10.21 11.69%
P/NAPS 0.69 0.76 0.79 0.80 0.67 0.70 0.98 -20.87%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 19/05/04 25/02/04 18/11/03 19/08/03 13/05/03 25/02/03 -
Price 0.73 0.81 0.96 1.05 1.01 0.84 0.90 -
P/RPS 0.21 0.23 0.28 0.29 0.27 0.21 0.23 -5.88%
P/EPS 9.01 12.15 14.28 14.35 13.65 11.70 12.93 -21.41%
EY 11.10 8.23 7.00 6.97 7.32 8.55 7.73 27.30%
DY 13.70 12.35 10.42 9.52 9.90 11.90 11.11 15.00%
P/NAPS 0.60 0.69 0.82 0.84 0.79 0.67 0.90 -23.70%

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