[KHIND] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 110.81%
YoY- 23.97%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 140,114 144,916 145,604 137,354 151,534 118,656 92,430 7.17%
PBT 2,426 2,366 5,142 3,240 2,404 -1,648 4,336 -9.22%
Tax -686 -718 -2,168 -1,368 -894 1,648 -1,152 -8.27%
NP 1,740 1,648 2,974 1,872 1,510 0 3,184 -9.57%
-
NP to SH 1,070 1,460 2,974 1,872 1,510 -2,060 3,184 -16.61%
-
Tax Rate 28.28% 30.35% 42.16% 42.22% 37.19% - 26.57% -
Total Cost 138,374 143,268 142,630 135,482 150,024 118,656 89,246 7.57%
-
Net Worth 55,971 50,105 48,493 51,079 49,482 53,151 54,265 0.51%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 55,971 50,105 48,493 51,079 49,482 53,151 54,265 0.51%
NOSH 39,925 40,109 40,080 40,000 39,947 30,029 29,981 4.88%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.24% 1.14% 2.04% 1.36% 1.00% 0.00% 3.44% -
ROE 1.91% 2.91% 6.13% 3.66% 3.05% -3.88% 5.87% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 350.94 361.30 363.28 343.38 379.34 395.14 308.29 2.18%
EPS 2.68 3.64 7.42 4.68 3.78 -6.86 10.62 -20.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4019 1.2492 1.2099 1.277 1.2387 1.77 1.81 -4.16%
Adjusted Per Share Value based on latest NOSH - 40,056
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 333.30 344.72 346.35 326.73 360.46 282.25 219.87 7.17%
EPS 2.55 3.47 7.07 4.45 3.59 -4.90 7.57 -16.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3314 1.1919 1.1535 1.2151 1.1771 1.2643 1.2908 0.51%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.80 0.83 0.86 1.14 1.60 2.97 -
P/RPS 0.18 0.22 0.23 0.25 0.30 0.40 0.96 -24.33%
P/EPS 23.51 21.98 11.19 18.38 30.16 -23.32 27.97 -2.85%
EY 4.25 4.55 8.94 5.44 3.32 -4.29 3.58 2.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.64 0.69 0.67 0.92 0.90 1.64 -19.38%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 23/08/05 17/08/04 19/08/03 13/08/02 14/08/01 23/08/00 -
Price 0.57 0.95 0.73 1.01 1.10 1.80 2.96 -
P/RPS 0.16 0.26 0.20 0.29 0.29 0.46 0.96 -25.80%
P/EPS 21.27 26.10 9.84 21.58 29.10 -26.24 27.87 -4.40%
EY 4.70 3.83 10.16 4.63 3.44 -3.81 3.59 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.76 0.60 0.79 0.89 1.02 1.64 -20.62%

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