[KHIND] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.22%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 232,602 222,650 196,025 193,520 195,959 190,349 183,601 17.13%
PBT 13,065 13,464 12,748 12,597 14,246 12,564 11,294 10.22%
Tax -4,534 -4,526 -4,430 -3,256 -3,725 -3,824 -3,157 27.37%
NP 8,531 8,938 8,318 9,341 10,521 8,740 8,137 3.21%
-
NP to SH 8,531 8,938 8,318 9,341 10,521 8,740 8,137 3.21%
-
Tax Rate 34.70% 33.62% 34.75% 25.85% 26.15% 30.44% 27.95% -
Total Cost 224,071 213,712 187,707 184,179 185,438 181,609 175,464 17.75%
-
Net Worth 82,534 40,082 40,109 78,333 76,603 72,621 40,021 62.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 3,609 3,609 3,609 2,001 2,001 2,001 2,001 48.32%
Div Payout % 42.31% 40.39% 43.40% 21.42% 19.02% 22.90% 24.59% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 82,534 40,082 40,109 78,333 76,603 72,621 40,021 62.23%
NOSH 40,065 40,082 40,109 40,062 40,058 40,086 40,021 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.67% 4.01% 4.24% 4.83% 5.37% 4.59% 4.43% -
ROE 10.34% 22.30% 20.74% 11.92% 13.73% 12.04% 20.33% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 580.55 555.47 488.72 483.05 489.18 474.84 458.75 17.04%
EPS 21.29 22.30 20.74 23.32 26.26 21.80 20.33 3.13%
DPS 9.00 9.00 9.00 5.00 5.00 5.00 5.00 48.13%
NAPS 2.06 1.00 1.00 1.9553 1.9123 1.8116 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 40,062
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 553.30 529.63 466.29 460.33 466.14 452.79 436.74 17.13%
EPS 20.29 21.26 19.79 22.22 25.03 20.79 19.36 3.18%
DPS 8.59 8.59 8.59 4.76 4.76 4.76 4.76 48.38%
NAPS 1.9633 0.9535 0.9541 1.8634 1.8222 1.7275 0.952 62.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.45 1.58 1.50 1.47 1.15 1.05 0.93 -
P/RPS 0.25 0.28 0.31 0.30 0.24 0.22 0.20 16.08%
P/EPS 6.81 7.09 7.23 6.30 4.38 4.82 4.57 30.55%
EY 14.68 14.11 13.83 15.86 22.84 20.76 21.86 -23.36%
DY 6.21 5.70 6.00 3.40 4.35 4.76 5.38 10.06%
P/NAPS 0.70 1.58 1.50 0.75 0.60 0.58 0.93 -17.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 19/05/11 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 -
Price 1.45 1.45 1.55 1.45 1.30 1.15 0.92 -
P/RPS 0.25 0.26 0.32 0.30 0.27 0.24 0.20 16.08%
P/EPS 6.81 6.50 7.47 6.22 4.95 5.27 4.53 31.32%
EY 14.68 15.38 13.38 16.08 20.20 18.96 22.10 -23.92%
DY 6.21 6.21 5.81 3.45 3.85 4.35 5.43 9.38%
P/NAPS 0.70 1.45 1.55 0.74 0.68 0.63 0.92 -16.69%

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