[KHIND] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.45%
YoY- 2.27%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 241,850 237,993 232,602 222,650 196,025 193,520 195,959 15.01%
PBT 10,748 12,304 13,065 13,464 12,748 12,597 14,246 -17.08%
Tax -2,881 -4,453 -4,534 -4,526 -4,430 -3,256 -3,725 -15.70%
NP 7,867 7,851 8,531 8,938 8,318 9,341 10,521 -17.57%
-
NP to SH 7,867 7,851 8,531 8,938 8,318 9,341 10,521 -17.57%
-
Tax Rate 26.80% 36.19% 34.70% 33.62% 34.75% 25.85% 26.15% -
Total Cost 233,983 230,142 224,071 213,712 187,707 184,179 185,438 16.71%
-
Net Worth 81,816 80,000 82,534 40,082 40,109 78,333 76,603 4.47%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,800 6,409 3,609 3,609 3,609 2,001 2,001 25.02%
Div Payout % 35.59% 81.64% 42.31% 40.39% 43.40% 21.42% 19.02% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 81,816 80,000 82,534 40,082 40,109 78,333 76,603 4.47%
NOSH 40,059 40,000 40,065 40,082 40,109 40,062 40,058 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.25% 3.30% 3.67% 4.01% 4.24% 4.83% 5.37% -
ROE 9.62% 9.81% 10.34% 22.30% 20.74% 11.92% 13.73% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 605.98 594.98 580.55 555.47 488.72 483.05 489.18 15.29%
EPS 19.71 19.63 21.29 22.30 20.74 23.32 26.26 -17.36%
DPS 7.00 16.00 9.00 9.00 9.00 5.00 5.00 25.06%
NAPS 2.05 2.00 2.06 1.00 1.00 1.9553 1.9123 4.73%
Adjusted Per Share Value based on latest NOSH - 40,082
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 575.30 566.12 553.30 529.63 466.29 460.33 466.14 15.01%
EPS 18.71 18.68 20.29 21.26 19.79 22.22 25.03 -17.59%
DPS 6.66 15.25 8.59 8.59 8.59 4.76 4.76 25.01%
NAPS 1.9462 1.903 1.9633 0.9535 0.9541 1.8634 1.8222 4.47%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.45 1.40 1.45 1.58 1.50 1.47 1.15 -
P/RPS 0.24 0.24 0.25 0.28 0.31 0.30 0.24 0.00%
P/EPS 7.36 7.13 6.81 7.09 7.23 6.30 4.38 41.20%
EY 13.59 14.02 14.68 14.11 13.83 15.86 22.84 -29.19%
DY 4.83 11.43 6.21 5.70 6.00 3.40 4.35 7.20%
P/NAPS 0.71 0.70 0.70 1.58 1.50 0.75 0.60 11.84%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 23/02/12 08/11/11 11/08/11 19/05/11 22/02/11 26/10/10 29/07/10 -
Price 1.45 1.46 1.45 1.45 1.55 1.45 1.30 -
P/RPS 0.24 0.25 0.25 0.26 0.32 0.30 0.27 -7.53%
P/EPS 7.36 7.44 6.81 6.50 7.47 6.22 4.95 30.17%
EY 13.59 13.44 14.68 15.38 13.38 16.08 20.20 -23.16%
DY 4.83 10.96 6.21 6.21 5.81 3.45 3.85 16.27%
P/NAPS 0.71 0.73 0.70 1.45 1.55 0.74 0.68 2.91%

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