[KHIND] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -4.37%
YoY- 53.08%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 320,560 325,314 332,265 325,035 321,328 310,446 295,023 5.68%
PBT 14,614 17,464 19,504 20,096 21,161 17,851 14,033 2.73%
Tax -2,350 -3,307 -3,706 -3,860 -4,183 -3,435 -2,981 -14.65%
NP 12,264 14,157 15,798 16,236 16,978 14,416 11,052 7.17%
-
NP to SH 12,264 14,157 15,798 16,236 16,978 14,416 11,052 7.17%
-
Tax Rate 16.08% 18.94% 19.00% 19.21% 19.77% 19.24% 21.24% -
Total Cost 308,296 311,157 316,467 308,799 304,350 296,030 283,971 5.62%
-
Net Worth 112,966 109,761 105,355 104,153 100,548 98,945 92,536 14.21%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 4,005 4,005 4,005 4,005 6,409 2,403 2,403 40.52%
Div Payout % 32.66% 28.30% 25.36% 24.67% 37.75% 16.67% 21.75% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 112,966 109,761 105,355 104,153 100,548 98,945 92,536 14.21%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.83% 4.35% 4.75% 5.00% 5.28% 4.64% 3.75% -
ROE 10.86% 12.90% 14.99% 15.59% 16.89% 14.57% 11.94% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 800.22 812.09 829.44 811.39 802.14 774.97 736.47 5.68%
EPS 30.61 35.34 39.44 40.53 42.38 35.99 27.59 7.16%
DPS 10.00 10.00 10.00 10.00 16.00 6.00 6.00 40.52%
NAPS 2.82 2.74 2.63 2.60 2.51 2.47 2.31 14.21%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 762.53 773.84 790.37 773.17 764.36 738.47 701.78 5.68%
EPS 29.17 33.68 37.58 38.62 40.39 34.29 26.29 7.16%
DPS 9.53 9.53 9.53 9.53 15.25 5.72 5.72 40.49%
NAPS 2.6872 2.6109 2.5061 2.4775 2.3918 2.3537 2.2012 14.21%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.80 2.70 2.77 2.48 1.98 1.52 1.33 -
P/RPS 0.35 0.33 0.33 0.31 0.25 0.20 0.18 55.72%
P/EPS 9.15 7.64 7.02 6.12 4.67 4.22 4.82 53.25%
EY 10.93 13.09 14.24 16.34 21.41 23.68 20.74 -34.73%
DY 3.57 3.70 3.61 4.03 8.08 3.95 4.51 -14.41%
P/NAPS 0.99 0.99 1.05 0.95 0.79 0.62 0.58 42.77%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 14/05/13 -
Price 2.46 2.87 3.00 2.98 2.65 1.60 1.35 -
P/RPS 0.31 0.35 0.36 0.37 0.33 0.21 0.18 43.63%
P/EPS 8.04 8.12 7.61 7.35 6.25 4.45 4.89 39.26%
EY 12.45 12.31 13.15 13.60 15.99 22.49 20.44 -28.12%
DY 4.07 3.48 3.33 3.36 6.04 3.75 4.44 -5.63%
P/NAPS 0.87 1.05 1.14 1.15 1.06 0.65 0.58 31.00%

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