[KHIND] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 10.78%
YoY- 71.07%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 159,681 155,926 150,755 149,451 152,835 155,679 153,465 2.67%
PBT 4,537 4,030 3,248 3,087 3,104 3,539 3,288 23.87%
Tax -341 370 204 15 -53 -1,431 -1,363 -60.19%
NP 4,196 4,400 3,452 3,102 3,051 2,108 1,925 67.87%
-
NP to SH 4,240 4,579 3,603 3,134 2,829 1,681 1,585 92.35%
-
Tax Rate 7.52% -9.18% -6.28% -0.49% 1.71% 40.44% 41.45% -
Total Cost 155,485 151,526 147,303 146,349 149,784 153,571 151,540 1.72%
-
Net Worth 61,190 59,851 58,334 57,183 57,600 56,701 56,076 5.97%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 1,202 1,202 1,202 1,202 2,003 2,003 -
Div Payout % - 26.25% 33.36% 38.35% 42.49% 119.17% 126.39% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 61,190 59,851 58,334 57,183 57,600 56,701 56,076 5.97%
NOSH 40,056 40,026 40,023 39,999 40,067 40,074 40,000 0.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 2.63% 2.82% 2.29% 2.08% 2.00% 1.35% 1.25% -
ROE 6.93% 7.65% 6.18% 5.48% 4.91% 2.96% 2.83% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 398.64 389.56 376.67 373.63 381.44 388.47 383.66 2.57%
EPS 10.59 11.44 9.00 7.84 7.06 4.19 3.96 92.31%
DPS 0.00 3.00 3.00 3.00 3.00 5.00 5.00 -
NAPS 1.5276 1.4953 1.4575 1.4296 1.4376 1.4149 1.4019 5.87%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 379.84 370.91 358.61 355.51 363.56 370.32 365.05 2.67%
EPS 10.09 10.89 8.57 7.45 6.73 4.00 3.77 92.42%
DPS 0.00 2.86 2.86 2.86 2.86 4.77 4.77 -
NAPS 1.4556 1.4237 1.3876 1.3603 1.3702 1.3488 1.3339 5.97%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.67 0.80 0.75 0.80 0.70 0.57 0.63 -
P/RPS 0.17 0.21 0.20 0.21 0.18 0.15 0.16 4.11%
P/EPS 6.33 6.99 8.33 10.21 9.91 13.59 15.90 -45.79%
EY 15.80 14.30 12.00 9.79 10.09 7.36 6.29 84.47%
DY 0.00 3.75 4.00 3.75 4.29 8.77 7.94 -
P/NAPS 0.44 0.54 0.51 0.56 0.49 0.40 0.45 -1.48%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 20/11/07 21/08/07 22/05/07 27/02/07 21/11/06 22/08/06 -
Price 0.78 0.61 0.74 0.74 0.81 0.66 0.57 -
P/RPS 0.20 0.16 0.20 0.20 0.21 0.17 0.15 21.07%
P/EPS 7.37 5.33 8.22 9.44 11.47 15.73 14.38 -35.87%
EY 13.57 18.75 12.17 10.59 8.72 6.36 6.95 56.02%
DY 0.00 4.92 4.05 4.05 3.70 7.58 8.77 -
P/NAPS 0.51 0.41 0.51 0.52 0.56 0.47 0.41 15.61%

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