[KHIND] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 8.07%
YoY- 80.66%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 180,081 182,564 183,999 185,361 186,420 177,973 169,441 4.13%
PBT 10,334 9,818 9,116 8,571 8,530 6,287 5,497 52.26%
Tax -2,146 -1,617 -1,023 -934 -1,451 -817 -472 174.19%
NP 8,188 8,201 8,093 7,637 7,079 5,470 5,025 38.43%
-
NP to SH 8,210 8,223 8,114 7,660 7,088 5,477 4,958 39.92%
-
Tax Rate 20.77% 16.47% 11.22% 10.90% 17.01% 13.00% 8.59% -
Total Cost 171,893 174,363 175,906 177,724 179,341 172,503 164,416 3.00%
-
Net Worth 71,801 68,840 68,447 67,595 66,981 63,751 61,693 10.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,002 2,002 2,002 2,002 - - - -
Div Payout % 24.39% 24.35% 24.67% 26.14% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 71,801 68,840 68,447 67,595 66,981 63,751 61,693 10.63%
NOSH 40,038 40,086 39,999 40,040 40,051 40,072 40,243 -0.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.55% 4.49% 4.40% 4.12% 3.80% 3.07% 2.97% -
ROE 11.43% 11.95% 11.85% 11.33% 10.58% 8.59% 8.04% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 449.77 455.43 460.00 462.94 465.45 444.13 421.04 4.49%
EPS 20.51 20.51 20.29 19.13 17.70 13.67 12.32 40.42%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.7933 1.7173 1.7112 1.6882 1.6724 1.5909 1.533 11.01%
Adjusted Per Share Value based on latest NOSH - 40,040
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 428.37 434.27 437.69 440.93 443.45 423.35 403.06 4.13%
EPS 19.53 19.56 19.30 18.22 16.86 13.03 11.79 39.95%
DPS 4.76 4.76 4.76 4.76 0.00 0.00 0.00 -
NAPS 1.708 1.6375 1.6282 1.6079 1.5933 1.5165 1.4675 10.63%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.90 0.76 0.80 0.70 0.94 0.82 0.96 -
P/RPS 0.20 0.17 0.17 0.15 0.20 0.18 0.23 -8.88%
P/EPS 4.39 3.70 3.94 3.66 5.31 6.00 7.79 -31.74%
EY 22.78 26.99 25.36 27.33 18.83 16.67 12.83 46.57%
DY 5.56 6.58 6.25 7.14 0.00 0.00 0.00 -
P/NAPS 0.50 0.44 0.47 0.41 0.56 0.52 0.63 -14.26%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 21/05/08 -
Price 0.90 0.88 0.90 0.90 0.57 0.90 0.90 -
P/RPS 0.20 0.19 0.20 0.19 0.12 0.20 0.21 -3.19%
P/EPS 4.39 4.29 4.44 4.70 3.22 6.58 7.31 -28.79%
EY 22.78 23.31 22.54 21.26 31.05 15.19 13.69 40.37%
DY 5.56 5.68 5.56 5.56 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.53 0.53 0.34 0.57 0.59 -10.43%

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