[KHIND] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
20-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -15.41%
YoY- -34.88%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 337,768 326,684 322,635 324,611 319,051 320,560 325,314 2.52%
PBT 9,162 9,756 10,513 12,221 14,715 14,614 17,464 -34.87%
Tax -2,982 -1,863 -1,744 -1,933 -2,553 -2,350 -3,307 -6.64%
NP 6,180 7,893 8,769 10,288 12,162 12,264 14,157 -42.36%
-
NP to SH 6,180 7,893 8,769 10,288 12,162 12,264 14,157 -42.36%
-
Tax Rate 32.55% 19.10% 16.59% 15.82% 17.35% 16.08% 18.94% -
Total Cost 331,588 318,791 313,866 314,323 306,889 308,296 311,157 4.31%
-
Net Worth 122,179 125,384 118,174 113,767 113,366 112,966 109,761 7.38%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 2,804 2,804 4,005 4,005 4,005 4,005 4,005 -21.10%
Div Payout % 45.37% 35.53% 45.68% 38.94% 32.94% 32.66% 28.30% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 122,179 125,384 118,174 113,767 113,366 112,966 109,761 7.38%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.83% 2.42% 2.72% 3.17% 3.81% 3.83% 4.35% -
ROE 5.06% 6.30% 7.42% 9.04% 10.73% 10.86% 12.90% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 843.18 815.51 805.40 810.33 796.45 800.22 812.09 2.52%
EPS 15.43 19.70 21.89 25.68 30.36 30.61 35.34 -42.36%
DPS 7.00 7.00 10.00 10.00 10.00 10.00 10.00 -21.11%
NAPS 3.05 3.13 2.95 2.84 2.83 2.82 2.74 7.38%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 803.46 777.10 767.47 772.17 758.94 762.53 773.84 2.52%
EPS 14.70 18.78 20.86 24.47 28.93 29.17 33.68 -42.37%
DPS 6.67 6.67 9.53 9.53 9.53 9.53 9.53 -21.11%
NAPS 2.9063 2.9826 2.8111 2.7062 2.6967 2.6872 2.6109 7.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.21 2.00 2.10 2.31 2.10 2.80 2.70 -
P/RPS 0.26 0.25 0.26 0.29 0.26 0.35 0.33 -14.65%
P/EPS 14.33 10.15 9.59 8.99 6.92 9.15 7.64 51.91%
EY 6.98 9.85 10.42 11.12 14.46 10.93 13.09 -34.16%
DY 3.17 3.50 4.76 4.33 4.76 3.57 3.70 -9.76%
P/NAPS 0.72 0.64 0.71 0.81 0.74 0.99 0.99 -19.08%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 25/11/15 25/08/15 20/05/15 26/02/15 20/11/14 26/08/14 -
Price 2.26 2.33 1.90 2.58 2.48 2.46 2.87 -
P/RPS 0.27 0.29 0.24 0.32 0.31 0.31 0.35 -15.84%
P/EPS 14.65 11.83 8.68 10.05 8.17 8.04 8.12 48.04%
EY 6.83 8.46 11.52 9.95 12.24 12.45 12.31 -32.40%
DY 3.10 3.00 5.26 3.88 4.03 4.07 3.48 -7.39%
P/NAPS 0.74 0.74 0.64 0.91 0.88 0.87 1.05 -20.75%

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