[KHIND] YoY Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 62.21%
YoY- -22.45%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 322,814 315,646 315,088 271,378 264,814 191,660 166,944 11.61%
PBT 7,064 15,468 20,732 11,826 15,246 14,612 8,708 -3.42%
Tax -1,538 -3,156 -4,262 -2,976 -3,834 -3,626 -2,490 -7.71%
NP 5,526 12,312 16,470 8,850 11,412 10,986 6,218 -1.94%
-
NP to SH 5,526 12,312 16,470 8,850 11,412 10,986 6,218 -1.94%
-
Tax Rate 21.77% 20.40% 20.56% 25.16% 25.15% 24.82% 28.59% -
Total Cost 317,288 303,334 298,618 262,528 253,402 180,674 160,726 11.99%
-
Net Worth 118,174 109,761 98,945 86,928 82,547 76,617 68,802 9.42%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - 4,006 -
Div Payout % - - - - - - 64.43% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,174 109,761 98,945 86,928 82,547 76,617 68,802 9.42%
NOSH 40,059 40,059 40,059 40,059 40,071 40,065 40,064 -0.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.71% 3.90% 5.23% 3.26% 4.31% 5.73% 3.72% -
ROE 4.68% 11.22% 16.65% 10.18% 13.82% 14.34% 9.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 805.85 787.95 786.56 677.45 660.85 478.36 416.69 11.61%
EPS 13.80 30.74 41.12 22.10 28.48 27.42 15.52 -1.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
NAPS 2.95 2.74 2.47 2.17 2.06 1.9123 1.7173 9.43%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 767.89 750.84 749.51 645.54 629.92 455.91 397.12 11.61%
EPS 13.14 29.29 39.18 21.05 27.15 26.13 14.79 -1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 9.53 -
NAPS 2.8111 2.6109 2.3537 2.0678 1.9636 1.8225 1.6366 9.43%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.10 2.70 1.52 1.36 1.45 1.15 0.76 -
P/RPS 0.26 0.34 0.19 0.20 0.22 0.24 0.18 6.31%
P/EPS 15.22 8.78 3.70 6.16 5.09 4.19 4.90 20.78%
EY 6.57 11.38 27.05 16.24 19.64 23.84 20.42 -17.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 13.16 -
P/NAPS 0.71 0.99 0.62 0.63 0.70 0.60 0.44 8.29%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 15/08/13 09/08/12 11/08/11 29/07/10 31/07/09 -
Price 1.90 2.87 1.60 1.40 1.45 1.30 0.88 -
P/RPS 0.24 0.36 0.20 0.21 0.22 0.27 0.21 2.24%
P/EPS 13.77 9.34 3.89 6.34 5.09 4.74 5.67 15.92%
EY 7.26 10.71 25.70 15.78 19.64 21.09 17.64 -13.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.36 -
P/NAPS 0.64 1.05 0.65 0.65 0.70 0.68 0.51 3.85%

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