[KHIND] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 17.77%
YoY- 123.25%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 325,314 332,265 325,035 321,328 310,446 295,023 288,591 8.33%
PBT 17,464 19,504 20,096 21,161 17,851 14,033 13,398 19.38%
Tax -3,307 -3,706 -3,860 -4,183 -3,435 -2,981 -2,792 11.98%
NP 14,157 15,798 16,236 16,978 14,416 11,052 10,606 21.29%
-
NP to SH 14,157 15,798 16,236 16,978 14,416 11,052 10,606 21.29%
-
Tax Rate 18.94% 19.00% 19.21% 19.77% 19.24% 21.24% 20.84% -
Total Cost 311,157 316,467 308,799 304,350 296,030 283,971 277,985 7.82%
-
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 4,005 4,005 4,005 6,409 2,403 2,403 2,403 40.70%
Div Payout % 28.30% 25.36% 24.67% 37.75% 16.67% 21.75% 22.66% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 109,761 105,355 104,153 100,548 98,945 92,536 90,933 13.40%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.35% 4.75% 5.00% 5.28% 4.64% 3.75% 3.68% -
ROE 12.90% 14.99% 15.59% 16.89% 14.57% 11.94% 11.66% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 812.09 829.44 811.39 802.14 774.97 736.47 720.41 8.33%
EPS 35.34 39.44 40.53 42.38 35.99 27.59 26.48 21.28%
DPS 10.00 10.00 10.00 16.00 6.00 6.00 6.00 40.70%
NAPS 2.74 2.63 2.60 2.51 2.47 2.31 2.27 13.40%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 773.84 790.37 773.17 764.36 738.47 701.78 686.48 8.33%
EPS 33.68 37.58 38.62 40.39 34.29 26.29 25.23 21.30%
DPS 9.53 9.53 9.53 15.25 5.72 5.72 5.72 40.67%
NAPS 2.6109 2.5061 2.4775 2.3918 2.3537 2.2012 2.1631 13.40%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.70 2.77 2.48 1.98 1.52 1.33 1.39 -
P/RPS 0.33 0.33 0.31 0.25 0.20 0.18 0.19 44.63%
P/EPS 7.64 7.02 6.12 4.67 4.22 4.82 5.25 28.50%
EY 13.09 14.24 16.34 21.41 23.68 20.74 19.05 -22.18%
DY 3.70 3.61 4.03 8.08 3.95 4.51 4.32 -9.83%
P/NAPS 0.99 1.05 0.95 0.79 0.62 0.58 0.61 38.22%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 26/02/13 -
Price 2.87 3.00 2.98 2.65 1.60 1.35 1.30 -
P/RPS 0.35 0.36 0.37 0.33 0.21 0.18 0.18 55.97%
P/EPS 8.12 7.61 7.35 6.25 4.45 4.89 4.91 39.97%
EY 12.31 13.15 13.60 15.99 22.49 20.44 20.37 -28.58%
DY 3.48 3.33 3.36 6.04 3.75 4.44 4.62 -17.25%
P/NAPS 1.05 1.14 1.15 1.06 0.65 0.58 0.57 50.43%

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