[KHIND] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.09%
YoY- 172.4%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 177,973 169,441 159,681 155,926 150,755 149,451 152,835 10.69%
PBT 6,287 5,497 4,537 4,030 3,248 3,087 3,104 60.15%
Tax -817 -472 -341 370 204 15 -53 520.42%
NP 5,470 5,025 4,196 4,400 3,452 3,102 3,051 47.63%
-
NP to SH 5,477 4,958 4,240 4,579 3,603 3,134 2,829 55.39%
-
Tax Rate 13.00% 8.59% 7.52% -9.18% -6.28% -0.49% 1.71% -
Total Cost 172,503 164,416 155,485 151,526 147,303 146,349 149,784 9.88%
-
Net Worth 63,751 61,693 61,190 59,851 58,334 57,183 57,600 7.00%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 1,202 1,202 1,202 1,202 -
Div Payout % - - - 26.25% 33.36% 38.35% 42.49% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 63,751 61,693 61,190 59,851 58,334 57,183 57,600 7.00%
NOSH 40,072 40,243 40,056 40,026 40,023 39,999 40,067 0.00%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.07% 2.97% 2.63% 2.82% 2.29% 2.08% 2.00% -
ROE 8.59% 8.04% 6.93% 7.65% 6.18% 5.48% 4.91% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 444.13 421.04 398.64 389.56 376.67 373.63 381.44 10.68%
EPS 13.67 12.32 10.59 11.44 9.00 7.84 7.06 55.41%
DPS 0.00 0.00 0.00 3.00 3.00 3.00 3.00 -
NAPS 1.5909 1.533 1.5276 1.4953 1.4575 1.4296 1.4376 6.99%
Adjusted Per Share Value based on latest NOSH - 40,026
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 423.35 403.06 379.84 370.91 358.61 355.51 363.56 10.69%
EPS 13.03 11.79 10.09 10.89 8.57 7.45 6.73 55.40%
DPS 0.00 0.00 0.00 2.86 2.86 2.86 2.86 -
NAPS 1.5165 1.4675 1.4556 1.4237 1.3876 1.3603 1.3702 7.00%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.82 0.96 0.67 0.80 0.75 0.80 0.70 -
P/RPS 0.18 0.23 0.17 0.21 0.20 0.21 0.18 0.00%
P/EPS 6.00 7.79 6.33 6.99 8.33 10.21 9.91 -28.45%
EY 16.67 12.83 15.80 14.30 12.00 9.79 10.09 39.79%
DY 0.00 0.00 0.00 3.75 4.00 3.75 4.29 -
P/NAPS 0.52 0.63 0.44 0.54 0.51 0.56 0.49 4.04%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 19/08/08 21/05/08 26/02/08 20/11/07 21/08/07 22/05/07 27/02/07 -
Price 0.90 0.90 0.78 0.61 0.74 0.74 0.81 -
P/RPS 0.20 0.21 0.20 0.16 0.20 0.20 0.21 -3.20%
P/EPS 6.58 7.31 7.37 5.33 8.22 9.44 11.47 -30.98%
EY 15.19 13.69 13.57 18.75 12.17 10.59 8.72 44.82%
DY 0.00 0.00 0.00 4.92 4.05 4.05 3.70 -
P/NAPS 0.57 0.59 0.51 0.41 0.51 0.52 0.56 1.18%

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