[KHIND] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -7.97%
YoY- -15.95%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 245,132 226,700 241,850 237,993 232,602 222,650 196,025 16.08%
PBT 9,038 9,523 10,748 12,304 13,065 13,464 12,748 -20.50%
Tax -2,452 -2,299 -2,881 -4,453 -4,534 -4,526 -4,430 -32.61%
NP 6,586 7,224 7,867 7,851 8,531 8,938 8,318 -14.42%
-
NP to SH 6,586 7,224 7,867 7,851 8,531 8,938 8,318 -14.42%
-
Tax Rate 27.13% 24.14% 26.80% 36.19% 34.70% 33.62% 34.75% -
Total Cost 238,546 219,476 233,983 230,142 224,071 213,712 187,707 17.34%
-
Net Worth 86,928 83,322 81,816 80,000 82,534 40,082 40,109 67.55%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 2,800 2,800 2,800 6,409 3,609 3,609 3,609 -15.57%
Div Payout % 42.51% 38.76% 35.59% 81.64% 42.31% 40.39% 43.40% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 86,928 83,322 81,816 80,000 82,534 40,082 40,109 67.55%
NOSH 40,059 40,059 40,059 40,000 40,065 40,082 40,109 -0.08%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.69% 3.19% 3.25% 3.30% 3.67% 4.01% 4.24% -
ROE 7.58% 8.67% 9.62% 9.81% 10.34% 22.30% 20.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 611.93 565.92 605.98 594.98 580.55 555.47 488.72 16.18%
EPS 16.44 18.03 19.71 19.63 21.29 22.30 20.74 -14.36%
DPS 7.00 7.00 7.00 16.00 9.00 9.00 9.00 -15.43%
NAPS 2.17 2.08 2.05 2.00 2.06 1.00 1.00 67.69%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 583.11 539.26 575.30 566.12 553.30 529.63 466.29 16.08%
EPS 15.67 17.18 18.71 18.68 20.29 21.26 19.79 -14.42%
DPS 6.66 6.66 6.66 15.25 8.59 8.59 8.59 -15.61%
NAPS 2.0678 1.982 1.9462 1.903 1.9633 0.9535 0.9541 67.55%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.36 1.30 1.45 1.40 1.45 1.58 1.50 -
P/RPS 0.22 0.23 0.24 0.24 0.25 0.28 0.31 -20.45%
P/EPS 8.27 7.21 7.36 7.13 6.81 7.09 7.23 9.38%
EY 12.09 13.87 13.59 14.02 14.68 14.11 13.83 -8.58%
DY 5.15 5.38 4.83 11.43 6.21 5.70 6.00 -9.69%
P/NAPS 0.63 0.63 0.71 0.70 0.70 1.58 1.50 -43.94%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 09/08/12 21/05/12 23/02/12 08/11/11 11/08/11 19/05/11 22/02/11 -
Price 1.40 1.30 1.45 1.46 1.45 1.45 1.55 -
P/RPS 0.23 0.23 0.24 0.25 0.25 0.26 0.32 -19.77%
P/EPS 8.52 7.21 7.36 7.44 6.81 6.50 7.47 9.17%
EY 11.74 13.87 13.59 13.44 14.68 15.38 13.38 -8.35%
DY 5.00 5.38 4.83 10.96 6.21 6.21 5.81 -9.53%
P/NAPS 0.65 0.63 0.71 0.73 0.70 1.45 1.55 -44.00%

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