[KHIND] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.89%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 193,520 195,959 190,349 183,601 180,081 182,564 183,999 3.41%
PBT 12,597 14,246 12,564 11,294 10,334 9,818 9,116 24.03%
Tax -3,256 -3,725 -3,824 -3,157 -2,146 -1,617 -1,023 116.22%
NP 9,341 10,521 8,740 8,137 8,188 8,201 8,093 10.02%
-
NP to SH 9,341 10,521 8,740 8,137 8,210 8,223 8,114 9.83%
-
Tax Rate 25.85% 26.15% 30.44% 27.95% 20.77% 16.47% 11.22% -
Total Cost 184,179 185,438 181,609 175,464 171,893 174,363 175,906 3.10%
-
Net Worth 78,333 76,603 72,621 40,021 71,801 68,840 68,447 9.40%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,001 2,001 2,001 2,001 2,002 2,002 2,002 -0.03%
Div Payout % 21.42% 19.02% 22.90% 24.59% 24.39% 24.35% 24.67% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 78,333 76,603 72,621 40,021 71,801 68,840 68,447 9.40%
NOSH 40,062 40,058 40,086 40,021 40,038 40,086 39,999 0.10%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 4.83% 5.37% 4.59% 4.43% 4.55% 4.49% 4.40% -
ROE 11.92% 13.73% 12.04% 20.33% 11.43% 11.95% 11.85% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 483.05 489.18 474.84 458.75 449.77 455.43 460.00 3.31%
EPS 23.32 26.26 21.80 20.33 20.51 20.51 20.29 9.71%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.9553 1.9123 1.8116 1.00 1.7933 1.7173 1.7112 9.28%
Adjusted Per Share Value based on latest NOSH - 40,021
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 460.33 466.14 452.79 436.74 428.37 434.27 437.69 3.41%
EPS 22.22 25.03 20.79 19.36 19.53 19.56 19.30 9.83%
DPS 4.76 4.76 4.76 4.76 4.76 4.76 4.76 0.00%
NAPS 1.8634 1.8222 1.7275 0.952 1.708 1.6375 1.6282 9.40%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.47 1.15 1.05 0.93 0.90 0.76 0.80 -
P/RPS 0.30 0.24 0.22 0.20 0.20 0.17 0.17 45.98%
P/EPS 6.30 4.38 4.82 4.57 4.39 3.70 3.94 36.70%
EY 15.86 22.84 20.76 21.86 22.78 26.99 25.36 -26.84%
DY 3.40 4.35 4.76 5.38 5.56 6.58 6.25 -33.33%
P/NAPS 0.75 0.60 0.58 0.93 0.50 0.44 0.47 36.51%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 31/07/09 15/05/09 -
Price 1.45 1.30 1.15 0.92 0.90 0.88 0.90 -
P/RPS 0.30 0.27 0.24 0.20 0.20 0.19 0.20 31.00%
P/EPS 6.22 4.95 5.27 4.53 4.39 4.29 4.44 25.17%
EY 16.08 20.20 18.96 22.10 22.78 23.31 22.54 -20.14%
DY 3.45 3.85 4.35 5.43 5.56 5.68 5.56 -27.22%
P/NAPS 0.74 0.68 0.63 0.92 0.50 0.51 0.53 24.89%

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