[KHIND] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
15-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -2.7%
YoY- 42.94%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 319,051 320,560 325,314 332,265 325,035 321,328 310,446 1.83%
PBT 14,715 14,614 17,464 19,504 20,096 21,161 17,851 -12.05%
Tax -2,553 -2,350 -3,307 -3,706 -3,860 -4,183 -3,435 -17.90%
NP 12,162 12,264 14,157 15,798 16,236 16,978 14,416 -10.68%
-
NP to SH 12,162 12,264 14,157 15,798 16,236 16,978 14,416 -10.68%
-
Tax Rate 17.35% 16.08% 18.94% 19.00% 19.21% 19.77% 19.24% -
Total Cost 306,889 308,296 311,157 316,467 308,799 304,350 296,030 2.42%
-
Net Worth 113,366 112,966 109,761 105,355 104,153 100,548 98,945 9.46%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 4,005 4,005 4,005 4,005 4,005 6,409 2,403 40.44%
Div Payout % 32.94% 32.66% 28.30% 25.36% 24.67% 37.75% 16.67% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 113,366 112,966 109,761 105,355 104,153 100,548 98,945 9.46%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.81% 3.83% 4.35% 4.75% 5.00% 5.28% 4.64% -
ROE 10.73% 10.86% 12.90% 14.99% 15.59% 16.89% 14.57% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 796.45 800.22 812.09 829.44 811.39 802.14 774.97 1.83%
EPS 30.36 30.61 35.34 39.44 40.53 42.38 35.99 -10.69%
DPS 10.00 10.00 10.00 10.00 10.00 16.00 6.00 40.44%
NAPS 2.83 2.82 2.74 2.63 2.60 2.51 2.47 9.46%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 758.94 762.53 773.84 790.37 773.17 764.36 738.47 1.83%
EPS 28.93 29.17 33.68 37.58 38.62 40.39 34.29 -10.68%
DPS 9.53 9.53 9.53 9.53 9.53 15.25 5.72 40.40%
NAPS 2.6967 2.6872 2.6109 2.5061 2.4775 2.3918 2.3537 9.46%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.10 2.80 2.70 2.77 2.48 1.98 1.52 -
P/RPS 0.26 0.35 0.33 0.33 0.31 0.25 0.20 19.05%
P/EPS 6.92 9.15 7.64 7.02 6.12 4.67 4.22 38.93%
EY 14.46 10.93 13.09 14.24 16.34 21.41 23.68 -27.95%
DY 4.76 3.57 3.70 3.61 4.03 8.08 3.95 13.20%
P/NAPS 0.74 0.99 0.99 1.05 0.95 0.79 0.62 12.48%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 26/08/14 15/05/14 26/02/14 14/11/13 15/08/13 -
Price 2.48 2.46 2.87 3.00 2.98 2.65 1.60 -
P/RPS 0.31 0.31 0.35 0.36 0.37 0.33 0.21 29.55%
P/EPS 8.17 8.04 8.12 7.61 7.35 6.25 4.45 49.77%
EY 12.24 12.45 12.31 13.15 13.60 15.99 22.49 -33.26%
DY 4.03 4.07 3.48 3.33 3.36 6.04 3.75 4.90%
P/NAPS 0.88 0.87 1.05 1.14 1.15 1.06 0.65 22.31%

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