[KHIND] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
31-Jul-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 98.28%
YoY- 22.11%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 271,378 264,814 191,660 166,944 172,538 135,954 140,114 11.63%
PBT 11,826 15,246 14,612 8,708 6,214 2,714 2,426 30.18%
Tax -2,976 -3,834 -3,626 -2,490 -1,124 -172 -686 27.67%
NP 8,850 11,412 10,986 6,218 5,090 2,542 1,740 31.10%
-
NP to SH 8,850 11,412 10,986 6,218 5,092 2,618 1,070 42.16%
-
Tax Rate 25.16% 25.15% 24.82% 28.59% 18.09% 6.34% 28.28% -
Total Cost 262,528 253,402 180,674 160,726 167,448 133,412 138,374 11.25%
-
Net Worth 86,928 82,547 76,617 68,802 63,686 58,344 55,971 7.60%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - 4,006 - - - -
Div Payout % - - - 64.43% - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 86,928 82,547 76,617 68,802 63,686 58,344 55,971 7.60%
NOSH 40,059 40,071 40,065 40,064 40,031 40,030 39,925 0.05%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 3.26% 4.31% 5.73% 3.72% 2.95% 1.87% 1.24% -
ROE 10.18% 13.82% 14.34% 9.04% 8.00% 4.49% 1.91% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 677.45 660.85 478.36 416.69 431.01 339.63 350.94 11.57%
EPS 22.10 28.48 27.42 15.52 12.72 6.54 2.68 42.09%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.17 2.06 1.9123 1.7173 1.5909 1.4575 1.4019 7.54%
Adjusted Per Share Value based on latest NOSH - 40,086
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 645.54 629.92 455.91 397.12 410.42 323.40 333.30 11.63%
EPS 21.05 27.15 26.13 14.79 12.11 6.23 2.55 42.11%
DPS 0.00 0.00 0.00 9.53 0.00 0.00 0.00 -
NAPS 2.0678 1.9636 1.8225 1.6366 1.5149 1.3879 1.3314 7.60%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.36 1.45 1.15 0.76 0.82 0.75 0.63 -
P/RPS 0.20 0.22 0.24 0.18 0.19 0.22 0.18 1.76%
P/EPS 6.16 5.09 4.19 4.90 6.45 11.47 23.51 -19.99%
EY 16.24 19.64 23.84 20.42 15.51 8.72 4.25 25.00%
DY 0.00 0.00 0.00 13.16 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.60 0.44 0.52 0.51 0.45 5.76%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 09/08/12 11/08/11 29/07/10 31/07/09 19/08/08 21/08/07 22/08/06 -
Price 1.40 1.45 1.30 0.88 0.90 0.74 0.57 -
P/RPS 0.21 0.22 0.27 0.21 0.21 0.22 0.16 4.63%
P/EPS 6.34 5.09 4.74 5.67 7.08 11.31 21.27 -18.25%
EY 15.78 19.64 21.09 17.64 14.13 8.84 4.70 22.34%
DY 0.00 0.00 0.00 11.36 0.00 0.00 0.00 -
P/NAPS 0.65 0.70 0.68 0.51 0.57 0.51 0.41 7.97%

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