[KHIND] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 16.93%
YoY- 58.2%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 185,361 186,420 177,973 169,441 159,681 155,926 150,755 14.69%
PBT 8,571 8,530 6,287 5,497 4,537 4,030 3,248 90.39%
Tax -934 -1,451 -817 -472 -341 370 204 -
NP 7,637 7,079 5,470 5,025 4,196 4,400 3,452 69.37%
-
NP to SH 7,660 7,088 5,477 4,958 4,240 4,579 3,603 64.96%
-
Tax Rate 10.90% 17.01% 13.00% 8.59% 7.52% -9.18% -6.28% -
Total Cost 177,724 179,341 172,503 164,416 155,485 151,526 147,303 13.26%
-
Net Worth 67,595 66,981 63,751 61,693 61,190 59,851 58,334 10.27%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 2,002 - - - - 1,202 1,202 40.29%
Div Payout % 26.14% - - - - 26.25% 33.36% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 67,595 66,981 63,751 61,693 61,190 59,851 58,334 10.27%
NOSH 40,040 40,051 40,072 40,243 40,056 40,026 40,023 0.02%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.12% 3.80% 3.07% 2.97% 2.63% 2.82% 2.29% -
ROE 11.33% 10.58% 8.59% 8.04% 6.93% 7.65% 6.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 462.94 465.45 444.13 421.04 398.64 389.56 376.67 14.66%
EPS 19.13 17.70 13.67 12.32 10.59 11.44 9.00 64.93%
DPS 5.00 0.00 0.00 0.00 0.00 3.00 3.00 40.35%
NAPS 1.6882 1.6724 1.5909 1.533 1.5276 1.4953 1.4575 10.24%
Adjusted Per Share Value based on latest NOSH - 40,243
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 440.93 443.45 423.35 403.06 379.84 370.91 358.61 14.69%
EPS 18.22 16.86 13.03 11.79 10.09 10.89 8.57 64.96%
DPS 4.76 0.00 0.00 0.00 0.00 2.86 2.86 40.22%
NAPS 1.6079 1.5933 1.5165 1.4675 1.4556 1.4237 1.3876 10.27%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.70 0.94 0.82 0.96 0.67 0.80 0.75 -
P/RPS 0.15 0.20 0.18 0.23 0.17 0.21 0.20 -17.37%
P/EPS 3.66 5.31 6.00 7.79 6.33 6.99 8.33 -42.06%
EY 27.33 18.83 16.67 12.83 15.80 14.30 12.00 72.67%
DY 7.14 0.00 0.00 0.00 0.00 3.75 4.00 46.89%
P/NAPS 0.41 0.56 0.52 0.63 0.44 0.54 0.51 -13.48%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 21/11/08 19/08/08 21/05/08 26/02/08 20/11/07 21/08/07 -
Price 0.90 0.57 0.90 0.90 0.78 0.61 0.74 -
P/RPS 0.19 0.12 0.20 0.21 0.20 0.16 0.20 -3.34%
P/EPS 4.70 3.22 6.58 7.31 7.37 5.33 8.22 -30.99%
EY 21.26 31.05 15.19 13.69 13.57 18.75 12.17 44.80%
DY 5.56 0.00 0.00 0.00 0.00 4.92 4.05 23.40%
P/NAPS 0.53 0.34 0.57 0.59 0.51 0.41 0.51 2.58%

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