[KHIND] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -3.57%
YoY- -160.29%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 158,598 151,402 146,690 133,700 130,251 127,193 129,982 14.14%
PBT 4,171 2,594 444 -1,572 -1,582 415 3,641 9.45%
Tax -1,452 -1,284 -1,207 213 314 -219 -338 163.56%
NP 2,719 1,310 -763 -1,359 -1,268 196 3,303 -12.13%
-
NP to SH 2,783 1,374 -763 -2,639 -2,548 -1,084 2,023 23.62%
-
Tax Rate 34.81% 49.50% 271.85% - - 52.77% 9.28% -
Total Cost 155,879 150,092 147,453 135,059 131,519 126,997 126,679 14.78%
-
Net Worth 39,977 48,564 49,548 30,000 29,166 51,266 53,058 -17.15%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 3,998 3,895 1,895 1,895 1,895 2,098 - -
Div Payout % 143.69% 283.54% 0.00% 0.00% 0.00% 0.00% - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 39,977 48,564 49,548 30,000 29,166 51,266 53,058 -17.15%
NOSH 39,977 40,000 39,999 30,000 29,166 29,980 29,976 21.09%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.71% 0.87% -0.52% -1.02% -0.97% 0.15% 2.54% -
ROE 6.96% 2.83% -1.54% -8.80% -8.74% -2.11% 3.81% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 396.72 378.51 366.73 445.67 446.57 424.25 433.61 -5.74%
EPS 6.96 3.44 -1.91 -8.80 -8.74 -3.62 6.75 2.05%
DPS 10.00 9.74 4.74 6.32 6.50 7.00 0.00 -
NAPS 1.00 1.2141 1.2387 1.00 1.00 1.71 1.77 -31.58%
Adjusted Per Share Value based on latest NOSH - 30,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 377.26 360.15 348.94 318.04 309.83 302.56 309.19 14.14%
EPS 6.62 3.27 -1.81 -6.28 -6.06 -2.58 4.81 23.65%
DPS 9.51 9.27 4.51 4.51 4.51 4.99 0.00 -
NAPS 0.951 1.1552 1.1786 0.7136 0.6938 1.2195 1.2621 -17.15%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.98 0.95 1.14 1.79 1.60 1.46 1.60 -
P/RPS 0.25 0.25 0.31 0.40 0.36 0.34 0.37 -22.94%
P/EPS 14.08 27.66 -59.76 -20.35 -18.32 -40.38 23.71 -29.28%
EY 7.10 3.62 -1.67 -4.91 -5.46 -2.48 4.22 41.32%
DY 10.21 10.25 4.16 3.53 4.06 4.79 0.00 -
P/NAPS 0.98 0.78 0.92 1.79 1.60 0.85 0.90 5.82%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 12/11/02 13/08/02 14/05/02 25/02/02 15/11/01 14/08/01 -
Price 0.90 0.92 1.10 1.28 1.56 1.74 1.80 -
P/RPS 0.23 0.24 0.30 0.29 0.35 0.41 0.42 -32.99%
P/EPS 12.93 26.78 -57.67 -14.55 -17.86 -48.12 26.67 -38.20%
EY 7.73 3.73 -1.73 -6.87 -5.60 -2.08 3.75 61.75%
DY 11.11 10.59 4.31 4.94 4.17 4.02 0.00 -
P/NAPS 0.90 0.76 0.89 1.28 1.56 1.02 1.02 -7.98%

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