[KHIND] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 29.41%
YoY- 54.79%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 182,564 183,999 185,361 186,420 177,973 169,441 159,681 9.34%
PBT 9,818 9,116 8,571 8,530 6,287 5,497 4,537 67.38%
Tax -1,617 -1,023 -934 -1,451 -817 -472 -341 182.51%
NP 8,201 8,093 7,637 7,079 5,470 5,025 4,196 56.38%
-
NP to SH 8,223 8,114 7,660 7,088 5,477 4,958 4,240 55.57%
-
Tax Rate 16.47% 11.22% 10.90% 17.01% 13.00% 8.59% 7.52% -
Total Cost 174,363 175,906 177,724 179,341 172,503 164,416 155,485 7.94%
-
Net Worth 68,840 68,447 67,595 66,981 63,751 61,693 61,190 8.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 2,002 2,002 2,002 - - - - -
Div Payout % 24.35% 24.67% 26.14% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 68,840 68,447 67,595 66,981 63,751 61,693 61,190 8.17%
NOSH 40,086 39,999 40,040 40,051 40,072 40,243 40,056 0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.49% 4.40% 4.12% 3.80% 3.07% 2.97% 2.63% -
ROE 11.95% 11.85% 11.33% 10.58% 8.59% 8.04% 6.93% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 455.43 460.00 462.94 465.45 444.13 421.04 398.64 9.29%
EPS 20.51 20.29 19.13 17.70 13.67 12.32 10.59 55.43%
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.7173 1.7112 1.6882 1.6724 1.5909 1.533 1.5276 8.12%
Adjusted Per Share Value based on latest NOSH - 40,051
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 434.27 437.69 440.93 443.45 423.35 403.06 379.84 9.34%
EPS 19.56 19.30 18.22 16.86 13.03 11.79 10.09 55.53%
DPS 4.76 4.76 4.76 0.00 0.00 0.00 0.00 -
NAPS 1.6375 1.6282 1.6079 1.5933 1.5165 1.4675 1.4556 8.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.76 0.80 0.70 0.94 0.82 0.96 0.67 -
P/RPS 0.17 0.17 0.15 0.20 0.18 0.23 0.17 0.00%
P/EPS 3.70 3.94 3.66 5.31 6.00 7.79 6.33 -30.11%
EY 26.99 25.36 27.33 18.83 16.67 12.83 15.80 42.94%
DY 6.58 6.25 7.14 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.41 0.56 0.52 0.63 0.44 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 21/05/08 26/02/08 -
Price 0.88 0.90 0.90 0.57 0.90 0.90 0.78 -
P/RPS 0.19 0.20 0.19 0.12 0.20 0.21 0.20 -3.36%
P/EPS 4.29 4.44 4.70 3.22 6.58 7.31 7.37 -30.30%
EY 23.31 22.54 21.26 31.05 15.19 13.69 13.57 43.47%
DY 5.68 5.56 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.53 0.34 0.57 0.59 0.51 0.00%

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