[KHIND] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- 80.66%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 241,850 196,025 183,601 185,361 159,681 152,346 155,866 7.59%
PBT 10,748 12,748 11,294 8,571 4,537 3,130 3,258 21.99%
Tax -2,881 -4,430 -3,157 -934 -341 -60 -1,379 13.05%
NP 7,867 8,318 8,137 7,637 4,196 3,070 1,879 26.94%
-
NP to SH 7,867 8,318 8,137 7,660 4,240 2,855 1,780 28.09%
-
Tax Rate 26.80% 34.75% 27.95% 10.90% 7.52% 1.92% 42.33% -
Total Cost 233,983 187,707 175,464 177,724 155,485 149,276 153,987 7.21%
-
Net Worth 82,100 76,498 71,667 67,633 61,219 57,752 55,460 6.75%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,803 3,604 4,006 2,003 - 1,201 2,004 5.74%
Div Payout % 35.64% 43.34% 49.24% 26.15% - 42.08% 112.61% -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 82,100 76,498 71,667 67,633 61,219 57,752 55,460 6.75%
NOSH 40,048 40,051 40,064 40,062 40,075 40,042 40,090 -0.01%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 3.25% 4.24% 4.43% 4.12% 2.63% 2.02% 1.21% -
ROE 9.58% 10.87% 11.35% 11.33% 6.93% 4.94% 3.21% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 603.89 489.43 458.26 462.68 398.45 380.46 388.79 7.61%
EPS 19.64 20.76 20.31 19.12 10.58 7.13 4.44 28.10%
DPS 7.00 9.00 10.00 5.00 0.00 3.00 5.00 5.76%
NAPS 2.05 1.91 1.7888 1.6882 1.5276 1.4423 1.3834 6.77%
Adjusted Per Share Value based on latest NOSH - 40,040
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 575.30 466.29 436.74 440.93 379.84 362.39 370.77 7.59%
EPS 18.71 19.79 19.36 18.22 10.09 6.79 4.23 28.10%
DPS 6.67 8.57 9.53 4.76 0.00 2.86 4.77 5.74%
NAPS 1.953 1.8197 1.7048 1.6088 1.4563 1.3738 1.3193 6.75%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.45 1.50 0.93 0.70 0.67 0.70 0.70 -
P/RPS 0.24 0.31 0.20 0.15 0.17 0.18 0.18 4.90%
P/EPS 7.38 7.22 4.58 3.66 6.33 9.82 15.77 -11.88%
EY 13.55 13.85 21.84 27.31 15.79 10.19 6.34 13.48%
DY 4.83 6.00 10.75 7.14 0.00 4.29 7.14 -6.30%
P/NAPS 0.71 0.79 0.52 0.41 0.44 0.49 0.51 5.66%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 23/02/12 22/02/11 25/02/10 26/02/09 26/02/08 27/02/07 23/02/06 -
Price 1.45 1.55 0.92 0.90 0.78 0.81 0.68 -
P/RPS 0.24 0.32 0.20 0.19 0.20 0.21 0.17 5.91%
P/EPS 7.38 7.46 4.53 4.71 7.37 11.36 15.32 -11.45%
EY 13.55 13.40 22.08 21.24 13.56 8.80 6.53 12.93%
DY 4.83 5.81 10.87 5.56 0.00 3.70 7.35 -6.75%
P/NAPS 0.71 0.81 0.51 0.53 0.51 0.56 0.49 6.37%

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