[KHIND] QoQ TTM Result on 30-Sep-2012 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.47%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 310,446 295,023 288,591 264,996 245,132 226,700 241,850 18.12%
PBT 17,851 14,033 13,398 9,975 9,038 9,523 10,748 40.28%
Tax -3,435 -2,981 -2,792 -2,370 -2,452 -2,299 -2,881 12.45%
NP 14,416 11,052 10,606 7,605 6,586 7,224 7,867 49.80%
-
NP to SH 14,416 11,052 10,606 7,605 6,586 7,224 7,867 49.80%
-
Tax Rate 19.24% 21.24% 20.84% 23.76% 27.13% 24.14% 26.80% -
Total Cost 296,030 283,971 277,985 257,391 238,546 219,476 233,983 16.99%
-
Net Worth 98,945 92,536 90,933 88,930 86,928 83,322 81,816 13.52%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 2,403 2,403 2,403 - 2,800 2,800 2,800 -9.69%
Div Payout % 16.67% 21.75% 22.66% - 42.51% 38.76% 35.59% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 98,945 92,536 90,933 88,930 86,928 83,322 81,816 13.52%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 4.64% 3.75% 3.68% 2.87% 2.69% 3.19% 3.25% -
ROE 14.57% 11.94% 11.66% 8.55% 7.58% 8.67% 9.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 774.97 736.47 720.41 661.51 611.93 565.92 605.98 17.83%
EPS 35.99 27.59 26.48 18.98 16.44 18.03 19.71 49.44%
DPS 6.00 6.00 6.00 0.00 7.00 7.00 7.00 -9.77%
NAPS 2.47 2.31 2.27 2.22 2.17 2.08 2.05 13.24%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 738.47 701.78 686.48 630.36 583.11 539.26 575.30 18.12%
EPS 34.29 26.29 25.23 18.09 15.67 17.18 18.71 49.81%
DPS 5.72 5.72 5.72 0.00 6.66 6.66 6.66 -9.65%
NAPS 2.3537 2.2012 2.1631 2.1154 2.0678 1.982 1.9462 13.52%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.52 1.33 1.39 1.40 1.36 1.30 1.45 -
P/RPS 0.20 0.18 0.19 0.21 0.22 0.23 0.24 -11.45%
P/EPS 4.22 4.82 5.25 7.37 8.27 7.21 7.36 -31.00%
EY 23.68 20.74 19.05 13.56 12.09 13.87 13.59 44.85%
DY 3.95 4.51 4.32 0.00 5.15 5.38 4.83 -12.55%
P/NAPS 0.62 0.58 0.61 0.63 0.63 0.63 0.71 -8.64%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 15/08/13 14/05/13 26/02/13 23/10/12 09/08/12 21/05/12 23/02/12 -
Price 1.60 1.35 1.30 1.49 1.40 1.30 1.45 -
P/RPS 0.21 0.18 0.18 0.23 0.23 0.23 0.24 -8.52%
P/EPS 4.45 4.89 4.91 7.85 8.52 7.21 7.36 -28.51%
EY 22.49 20.44 20.37 12.74 11.74 13.87 13.59 39.95%
DY 3.75 4.44 4.62 0.00 5.00 5.38 4.83 -15.53%
P/NAPS 0.65 0.58 0.57 0.67 0.65 0.63 0.71 -5.72%

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