[KHIND] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.93%
YoY- 63.65%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 183,601 180,081 182,564 183,999 185,361 186,420 177,973 2.09%
PBT 11,294 10,334 9,818 9,116 8,571 8,530 6,287 47.61%
Tax -3,157 -2,146 -1,617 -1,023 -934 -1,451 -817 145.63%
NP 8,137 8,188 8,201 8,093 7,637 7,079 5,470 30.21%
-
NP to SH 8,137 8,210 8,223 8,114 7,660 7,088 5,477 30.10%
-
Tax Rate 27.95% 20.77% 16.47% 11.22% 10.90% 17.01% 13.00% -
Total Cost 175,464 171,893 174,363 175,906 177,724 179,341 172,503 1.13%
-
Net Worth 40,021 71,801 68,840 68,447 67,595 66,981 63,751 -26.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,001 2,002 2,002 2,002 2,002 - - -
Div Payout % 24.59% 24.39% 24.35% 24.67% 26.14% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 40,021 71,801 68,840 68,447 67,595 66,981 63,751 -26.62%
NOSH 40,021 40,038 40,086 39,999 40,040 40,051 40,072 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.43% 4.55% 4.49% 4.40% 4.12% 3.80% 3.07% -
ROE 20.33% 11.43% 11.95% 11.85% 11.33% 10.58% 8.59% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 458.75 449.77 455.43 460.00 462.94 465.45 444.13 2.17%
EPS 20.33 20.51 20.51 20.29 19.13 17.70 13.67 30.19%
DPS 5.00 5.00 5.00 5.00 5.00 0.00 0.00 -
NAPS 1.00 1.7933 1.7173 1.7112 1.6882 1.6724 1.5909 -26.55%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 436.74 428.37 434.27 437.69 440.93 443.45 423.35 2.09%
EPS 19.36 19.53 19.56 19.30 18.22 16.86 13.03 30.11%
DPS 4.76 4.76 4.76 4.76 4.76 0.00 0.00 -
NAPS 0.952 1.708 1.6375 1.6282 1.6079 1.5933 1.5165 -26.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 0.90 0.76 0.80 0.70 0.94 0.82 -
P/RPS 0.20 0.20 0.17 0.17 0.15 0.20 0.18 7.25%
P/EPS 4.57 4.39 3.70 3.94 3.66 5.31 6.00 -16.55%
EY 21.86 22.78 26.99 25.36 27.33 18.83 16.67 19.74%
DY 5.38 5.56 6.58 6.25 7.14 0.00 0.00 -
P/NAPS 0.93 0.50 0.44 0.47 0.41 0.56 0.52 47.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 -
Price 0.92 0.90 0.88 0.90 0.90 0.57 0.90 -
P/RPS 0.20 0.20 0.19 0.20 0.19 0.12 0.20 0.00%
P/EPS 4.53 4.39 4.29 4.44 4.70 3.22 6.58 -21.97%
EY 22.10 22.78 23.31 22.54 21.26 31.05 15.19 28.30%
DY 5.43 5.56 5.68 5.56 5.56 0.00 0.00 -
P/NAPS 0.92 0.50 0.51 0.53 0.53 0.34 0.57 37.47%

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