[KHIND] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.41%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 196,025 193,520 195,959 190,349 183,601 180,081 182,564 4.84%
PBT 12,748 12,597 14,246 12,564 11,294 10,334 9,818 18.96%
Tax -4,430 -3,256 -3,725 -3,824 -3,157 -2,146 -1,617 95.43%
NP 8,318 9,341 10,521 8,740 8,137 8,188 8,201 0.94%
-
NP to SH 8,318 9,341 10,521 8,740 8,137 8,210 8,223 0.76%
-
Tax Rate 34.75% 25.85% 26.15% 30.44% 27.95% 20.77% 16.47% -
Total Cost 187,707 184,179 185,438 181,609 175,464 171,893 174,363 5.02%
-
Net Worth 40,109 78,333 76,603 72,621 40,021 71,801 68,840 -30.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,609 2,001 2,001 2,001 2,001 2,002 2,002 47.96%
Div Payout % 43.40% 21.42% 19.02% 22.90% 24.59% 24.39% 24.35% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 40,109 78,333 76,603 72,621 40,021 71,801 68,840 -30.17%
NOSH 40,109 40,062 40,058 40,086 40,021 40,038 40,086 0.03%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.24% 4.83% 5.37% 4.59% 4.43% 4.55% 4.49% -
ROE 20.74% 11.92% 13.73% 12.04% 20.33% 11.43% 11.95% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 488.72 483.05 489.18 474.84 458.75 449.77 455.43 4.80%
EPS 20.74 23.32 26.26 21.80 20.33 20.51 20.51 0.74%
DPS 9.00 5.00 5.00 5.00 5.00 5.00 5.00 47.81%
NAPS 1.00 1.9553 1.9123 1.8116 1.00 1.7933 1.7173 -30.19%
Adjusted Per Share Value based on latest NOSH - 40,086
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 466.29 460.33 466.14 452.79 436.74 428.37 434.27 4.84%
EPS 19.79 22.22 25.03 20.79 19.36 19.53 19.56 0.78%
DPS 8.59 4.76 4.76 4.76 4.76 4.76 4.76 48.06%
NAPS 0.9541 1.8634 1.8222 1.7275 0.952 1.708 1.6375 -30.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.50 1.47 1.15 1.05 0.93 0.90 0.76 -
P/RPS 0.31 0.30 0.24 0.22 0.20 0.20 0.17 49.09%
P/EPS 7.23 6.30 4.38 4.82 4.57 4.39 3.70 56.10%
EY 13.83 15.86 22.84 20.76 21.86 22.78 26.99 -35.88%
DY 6.00 3.40 4.35 4.76 5.38 5.56 6.58 -5.95%
P/NAPS 1.50 0.75 0.60 0.58 0.93 0.50 0.44 126.00%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 06/11/09 31/07/09 -
Price 1.55 1.45 1.30 1.15 0.92 0.90 0.88 -
P/RPS 0.32 0.30 0.27 0.24 0.20 0.20 0.19 41.42%
P/EPS 7.47 6.22 4.95 5.27 4.53 4.39 4.29 44.58%
EY 13.38 16.08 20.20 18.96 22.10 22.78 23.31 -30.86%
DY 5.81 3.45 3.85 4.35 5.43 5.56 5.68 1.51%
P/NAPS 1.55 0.74 0.68 0.63 0.92 0.50 0.51 109.39%

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