[KHIND] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 39.46%
YoY- 34.82%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 321,328 310,446 295,023 288,591 264,996 245,132 226,700 26.15%
PBT 21,161 17,851 14,033 13,398 9,975 9,038 9,523 70.20%
Tax -4,183 -3,435 -2,981 -2,792 -2,370 -2,452 -2,299 48.98%
NP 16,978 14,416 11,052 10,606 7,605 6,586 7,224 76.67%
-
NP to SH 16,978 14,416 11,052 10,606 7,605 6,586 7,224 76.67%
-
Tax Rate 19.77% 19.24% 21.24% 20.84% 23.76% 27.13% 24.14% -
Total Cost 304,350 296,030 283,971 277,985 257,391 238,546 219,476 24.32%
-
Net Worth 100,548 98,945 92,536 90,933 88,930 86,928 83,322 13.33%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 6,409 2,403 2,403 2,403 - 2,800 2,800 73.59%
Div Payout % 37.75% 16.67% 21.75% 22.66% - 42.51% 38.76% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 100,548 98,945 92,536 90,933 88,930 86,928 83,322 13.33%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.28% 4.64% 3.75% 3.68% 2.87% 2.69% 3.19% -
ROE 16.89% 14.57% 11.94% 11.66% 8.55% 7.58% 8.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 802.14 774.97 736.47 720.41 661.51 611.93 565.92 26.15%
EPS 42.38 35.99 27.59 26.48 18.98 16.44 18.03 76.69%
DPS 16.00 6.00 6.00 6.00 0.00 7.00 7.00 73.43%
NAPS 2.51 2.47 2.31 2.27 2.22 2.17 2.08 13.33%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 764.36 738.47 701.78 686.48 630.36 583.11 539.26 26.15%
EPS 40.39 34.29 26.29 25.23 18.09 15.67 17.18 76.71%
DPS 15.25 5.72 5.72 5.72 0.00 6.66 6.66 73.63%
NAPS 2.3918 2.3537 2.2012 2.1631 2.1154 2.0678 1.982 13.33%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.98 1.52 1.33 1.39 1.40 1.36 1.30 -
P/RPS 0.25 0.20 0.18 0.19 0.21 0.22 0.23 5.71%
P/EPS 4.67 4.22 4.82 5.25 7.37 8.27 7.21 -25.11%
EY 21.41 23.68 20.74 19.05 13.56 12.09 13.87 33.52%
DY 8.08 3.95 4.51 4.32 0.00 5.15 5.38 31.11%
P/NAPS 0.79 0.62 0.58 0.61 0.63 0.63 0.63 16.26%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 15/08/13 14/05/13 26/02/13 23/10/12 09/08/12 21/05/12 -
Price 2.65 1.60 1.35 1.30 1.49 1.40 1.30 -
P/RPS 0.33 0.21 0.18 0.18 0.23 0.23 0.23 27.18%
P/EPS 6.25 4.45 4.89 4.91 7.85 8.52 7.21 -9.07%
EY 15.99 22.49 20.44 20.37 12.74 11.74 13.87 9.93%
DY 6.04 3.75 4.44 4.62 0.00 5.00 5.38 8.01%
P/NAPS 1.06 0.65 0.58 0.57 0.67 0.65 0.63 41.41%

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