[KHIND] YoY Annual (Unaudited) Result on 31-Dec-2014 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
YoY- -25.1%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 331,080 356,292 337,768 319,051 325,035 288,591 241,850 5.36%
PBT 2,916 12,088 9,162 14,714 20,096 13,398 10,748 -19.52%
Tax -1,541 -2,302 -2,982 -2,553 -3,860 -2,792 -2,881 -9.89%
NP 1,375 9,786 6,180 12,161 16,236 10,606 7,867 -25.20%
-
NP to SH 1,593 9,786 6,180 12,161 16,236 10,606 7,867 -23.35%
-
Tax Rate 52.85% 19.04% 32.55% 17.35% 19.21% 20.84% 26.80% -
Total Cost 329,705 346,506 331,588 306,890 308,799 277,985 233,983 5.87%
-
Net Worth 128,589 128,989 122,179 113,366 104,153 90,933 82,100 7.75%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 400 4,005 2,804 4,005 4,005 2,403 2,803 -27.68%
Div Payout % 25.15% 40.94% 45.37% 32.94% 24.67% 22.66% 35.64% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 128,589 128,989 122,179 113,366 104,153 90,933 82,100 7.75%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,048 0.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.42% 2.75% 1.83% 3.81% 5.00% 3.68% 3.25% -
ROE 1.24% 7.59% 5.06% 10.73% 15.59% 11.66% 9.58% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 826.48 889.42 843.18 796.45 811.39 720.41 603.89 5.36%
EPS 3.98 24.43 15.43 30.36 40.53 26.48 19.64 -23.34%
DPS 1.00 10.00 7.00 10.00 10.00 6.00 7.00 -27.67%
NAPS 3.21 3.22 3.05 2.83 2.60 2.27 2.05 7.75%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 787.55 847.53 803.46 758.94 773.17 686.48 575.30 5.36%
EPS 3.79 23.28 14.70 28.93 38.62 25.23 18.71 -23.34%
DPS 0.95 9.53 6.67 9.53 9.53 5.72 6.67 -27.71%
NAPS 3.0588 3.0683 2.9063 2.6967 2.4775 2.1631 1.953 7.75%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 2.02 2.20 2.21 2.10 2.48 1.39 1.45 -
P/RPS 0.24 0.25 0.26 0.26 0.31 0.19 0.24 0.00%
P/EPS 50.80 9.01 14.33 6.92 6.12 5.25 7.38 37.88%
EY 1.97 11.10 6.98 14.46 16.34 19.05 13.55 -27.46%
DY 0.50 4.55 3.17 4.76 4.03 4.32 4.83 -31.45%
P/NAPS 0.63 0.68 0.72 0.74 0.95 0.61 0.71 -1.97%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 22/02/17 25/02/16 26/02/15 26/02/14 26/02/13 23/02/12 -
Price 1.93 2.29 2.26 2.48 2.98 1.30 1.45 -
P/RPS 0.23 0.26 0.27 0.31 0.37 0.18 0.24 -0.70%
P/EPS 48.53 9.37 14.65 8.17 7.35 4.91 7.38 36.83%
EY 2.06 10.67 6.83 12.24 13.60 20.37 13.55 -26.92%
DY 0.52 4.37 3.10 4.03 3.36 4.62 4.83 -31.00%
P/NAPS 0.60 0.71 0.74 0.88 1.15 0.57 0.71 -2.76%

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