[KHIND] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 48.05%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 159,681 152,346 155,866 149,952 138,138 158,598 130,250 3.45%
PBT 4,537 3,130 3,258 5,133 3,897 4,171 -1,582 -
Tax -341 -60 -1,379 -1,149 -1,206 -1,452 1,582 -
NP 4,196 3,070 1,879 3,984 2,691 2,719 0 -
-
NP to SH 4,240 2,855 1,780 3,984 2,691 2,719 -2,524 -
-
Tax Rate 7.52% 1.92% 42.33% 22.38% 30.95% 34.81% - -
Total Cost 155,485 149,276 153,987 145,968 135,447 155,879 130,250 2.99%
-
Net Worth 61,219 57,752 55,460 49,253 46,896 45,477 48,997 3.77%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 1,201 2,004 2,402 2,002 1,999 1,950 -
Div Payout % - 42.08% 112.61% 60.30% 74.40% 73.53% 0.00% -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 61,219 57,752 55,460 49,253 46,896 45,477 48,997 3.77%
NOSH 40,075 40,042 40,090 40,040 40,044 39,986 30,011 4.93%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.63% 2.02% 1.21% 2.66% 1.95% 1.71% 0.00% -
ROE 6.93% 4.94% 3.21% 8.09% 5.74% 5.98% -5.15% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 398.45 380.46 388.79 374.50 344.96 396.62 433.99 -1.41%
EPS 10.58 7.13 4.44 9.95 6.72 6.80 -8.41 -
DPS 0.00 3.00 5.00 6.00 5.00 5.00 6.50 -
NAPS 1.5276 1.4423 1.3834 1.2301 1.1711 1.1373 1.6326 -1.10%
Adjusted Per Share Value based on latest NOSH - 40,060
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 379.84 362.39 370.77 356.70 328.59 377.26 309.83 3.45%
EPS 10.09 6.79 4.23 9.48 6.40 6.47 -6.00 -
DPS 0.00 2.86 4.77 5.71 4.76 4.76 4.64 -
NAPS 1.4563 1.3738 1.3193 1.1716 1.1155 1.0818 1.1655 3.78%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.67 0.70 0.70 0.79 0.93 0.98 1.60 -
P/RPS 0.17 0.18 0.18 0.21 0.27 0.25 0.37 -12.15%
P/EPS 6.33 9.82 15.77 7.94 13.84 14.41 -19.02 -
EY 15.79 10.19 6.34 12.59 7.23 6.94 -5.26 -
DY 0.00 4.29 7.14 7.59 5.38 5.10 4.06 -
P/NAPS 0.44 0.49 0.51 0.64 0.79 0.86 0.98 -12.48%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 23/02/06 22/02/05 25/02/04 25/02/03 25/02/02 -
Price 0.78 0.81 0.68 0.83 0.96 0.90 1.56 -
P/RPS 0.20 0.21 0.17 0.22 0.28 0.23 0.36 -9.32%
P/EPS 7.37 11.36 15.32 8.34 14.29 13.24 -18.55 -
EY 13.56 8.80 6.53 11.99 7.00 7.56 -5.39 -
DY 0.00 3.70 7.35 7.23 5.21 5.56 4.17 -
P/NAPS 0.51 0.56 0.49 0.67 0.82 0.79 0.96 -10.00%

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