[KHIND] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
20-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 30.87%
YoY- -21.38%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 356,292 362,918 364,913 347,616 337,768 326,684 322,635 6.80%
PBT 12,088 13,405 14,318 11,355 9,162 9,756 10,513 9.70%
Tax -2,302 -3,466 -4,080 -3,267 -2,982 -1,863 -1,744 20.22%
NP 9,786 9,939 10,238 8,088 6,180 7,893 8,769 7.55%
-
NP to SH 9,786 9,939 10,238 8,088 6,180 7,893 8,769 7.55%
-
Tax Rate 19.04% 25.86% 28.50% 28.77% 32.55% 19.10% 16.59% -
Total Cost 346,506 352,979 354,675 339,528 331,588 318,791 313,866 6.78%
-
Net Worth 128,989 130,696 127,765 121,372 122,179 125,384 118,174 5.98%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 4,005 4,009 2,804 2,804 2,804 2,804 4,005 0.00%
Div Payout % 40.94% 40.34% 27.39% 34.67% 45.37% 35.53% 45.68% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 128,989 130,696 127,765 121,372 122,179 125,384 118,174 5.98%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.75% 2.74% 2.81% 2.33% 1.83% 2.42% 2.72% -
ROE 7.59% 7.60% 8.01% 6.66% 5.06% 6.30% 7.42% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 889.42 905.24 911.10 867.80 843.18 815.51 805.40 6.80%
EPS 24.43 24.79 25.56 20.19 15.43 19.70 21.89 7.55%
DPS 10.00 10.00 7.00 7.00 7.00 7.00 10.00 0.00%
NAPS 3.22 3.26 3.19 3.03 3.05 3.13 2.95 5.98%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 847.53 863.29 868.03 826.89 803.46 777.10 767.47 6.80%
EPS 23.28 23.64 24.35 19.24 14.70 18.78 20.86 7.55%
DPS 9.53 9.54 6.67 6.67 6.67 6.67 9.53 0.00%
NAPS 3.0683 3.1089 3.0392 2.8871 2.9063 2.9826 2.8111 5.98%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 2.20 2.40 1.92 1.91 2.21 2.00 2.10 -
P/RPS 0.25 0.27 0.21 0.22 0.26 0.25 0.26 -2.56%
P/EPS 9.01 9.68 7.51 9.46 14.33 10.15 9.59 -4.05%
EY 11.10 10.33 13.31 10.57 6.98 9.85 10.42 4.28%
DY 4.55 4.17 3.65 3.66 3.17 3.50 4.76 -2.94%
P/NAPS 0.68 0.74 0.60 0.63 0.72 0.64 0.71 -2.82%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 24/11/16 24/08/16 20/05/16 25/02/16 25/11/15 25/08/15 -
Price 2.29 2.30 2.12 2.05 2.26 2.33 1.90 -
P/RPS 0.26 0.25 0.23 0.24 0.27 0.29 0.24 5.45%
P/EPS 9.37 9.28 8.29 10.15 14.65 11.83 8.68 5.20%
EY 10.67 10.78 12.06 9.85 6.83 8.46 11.52 -4.95%
DY 4.37 4.35 3.30 3.41 3.10 3.00 5.26 -11.57%
P/NAPS 0.71 0.71 0.66 0.68 0.74 0.74 0.64 7.13%

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