[KHIND] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.58%
YoY- 47.99%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 151,930 149,608 149,338 149,952 146,550 142,262 140,293 5.45%
PBT 3,050 3,745 4,113 5,133 5,190 4,849 4,067 -17.44%
Tax 153 -424 -1,092 -1,149 -1,992 -1,605 -1,375 -
NP 3,203 3,321 3,021 3,984 3,198 3,244 2,692 12.27%
-
NP to SH 3,166 3,227 3,017 3,984 3,198 3,244 2,692 11.40%
-
Tax Rate -5.02% 11.32% 26.55% 22.38% 38.38% 33.10% 33.81% -
Total Cost 148,727 146,287 146,317 145,968 143,352 139,018 137,601 5.31%
-
Net Worth 50,550 50,069 48,533 49,278 49,119 48,434 47,532 4.18%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 2,403 2,403 2,403 2,403 2,001 4,001 4,001 -28.79%
Div Payout % 75.92% 74.48% 79.67% 60.33% 62.59% 123.36% 148.65% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 50,550 50,069 48,533 49,278 49,119 48,434 47,532 4.18%
NOSH 40,090 40,081 40,053 40,060 40,160 40,031 40,363 -0.45%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.11% 2.22% 2.02% 2.66% 2.18% 2.28% 1.92% -
ROE 6.26% 6.44% 6.22% 8.08% 6.51% 6.70% 5.66% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 378.96 373.26 372.84 374.32 364.92 355.37 347.57 5.92%
EPS 7.90 8.05 7.53 9.95 7.96 8.10 6.67 11.93%
DPS 6.00 6.00 6.00 6.00 5.00 10.00 10.00 -28.84%
NAPS 1.2609 1.2492 1.2117 1.2301 1.2231 1.2099 1.1776 4.65%
Adjusted Per Share Value based on latest NOSH - 40,060
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 361.40 355.88 355.24 356.70 348.60 338.40 333.72 5.45%
EPS 7.53 7.68 7.18 9.48 7.61 7.72 6.40 11.43%
DPS 5.72 5.72 5.72 5.72 4.76 9.52 9.52 -28.77%
NAPS 1.2025 1.191 1.1545 1.1722 1.1684 1.1521 1.1307 4.18%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.79 0.80 0.81 0.79 0.72 0.83 0.89 -
P/RPS 0.21 0.21 0.22 0.21 0.20 0.23 0.26 -13.25%
P/EPS 10.00 9.94 10.75 7.94 9.04 10.24 13.34 -17.46%
EY 10.00 10.06 9.30 12.59 11.06 9.76 7.49 21.22%
DY 7.59 7.50 7.41 7.59 6.94 12.05 11.24 -23.01%
P/NAPS 0.63 0.64 0.67 0.64 0.59 0.69 0.76 -11.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 23/08/05 17/05/05 22/02/05 29/11/04 17/08/04 19/05/04 -
Price 0.75 0.95 0.79 0.83 0.82 0.73 0.81 -
P/RPS 0.20 0.25 0.21 0.22 0.22 0.21 0.23 -8.88%
P/EPS 9.50 11.80 10.49 8.35 10.30 9.01 12.15 -15.11%
EY 10.53 8.47 9.53 11.98 9.71 11.10 8.23 17.83%
DY 8.00 6.32 7.59 7.23 6.10 13.70 12.35 -25.11%
P/NAPS 0.59 0.76 0.65 0.67 0.67 0.60 0.69 -9.90%

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