[KHIND] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 1.28%
YoY- 11.44%
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 149,516 149,765 147,128 135,910 151,606 123,406 109,641 5.30%
PBT 2,845 2,470 5,248 3,524 2,801 -2,768 5,522 -10.45%
Tax -929 -860 -2,596 -1,546 -1,100 2,768 -1,328 -5.77%
NP 1,916 1,610 2,652 1,977 1,701 0 4,194 -12.23%
-
NP to SH 1,429 1,561 2,652 1,896 1,701 -3,412 4,194 -16.41%
-
Tax Rate 32.65% 34.82% 49.47% 43.87% 39.27% - 24.05% -
Total Cost 147,600 148,154 144,476 133,933 149,905 123,406 105,446 5.76%
-
Net Worth 56,595 50,565 48,948 48,010 48,563 51,300 54,882 0.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 2,555 2,666 - - -
Div Payout % - - - 134.77% 156.74% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 56,595 50,565 48,948 48,010 48,563 51,300 54,882 0.51%
NOSH 39,999 40,102 40,020 38,328 39,999 30,000 29,990 4.91%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.28% 1.08% 1.80% 1.45% 1.12% 0.00% 3.83% -
ROE 2.53% 3.09% 5.42% 3.95% 3.50% -6.65% 7.64% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 373.79 373.45 367.64 354.59 379.02 411.36 365.59 0.37%
EPS 3.57 3.89 6.63 4.95 4.25 -11.37 13.99 -20.34%
DPS 0.00 0.00 0.00 6.67 6.67 0.00 0.00 -
NAPS 1.4149 1.2609 1.2231 1.2526 1.2141 1.71 1.83 -4.19%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 355.66 356.25 349.98 323.30 360.63 293.55 260.81 5.30%
EPS 3.40 3.71 6.31 4.51 4.05 -8.12 9.98 -16.42%
DPS 0.00 0.00 0.00 6.08 6.34 0.00 0.00 -
NAPS 1.3463 1.2028 1.1644 1.1421 1.1552 1.2203 1.3055 0.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.57 0.79 0.72 1.00 0.95 1.46 2.48 -
P/RPS 0.15 0.21 0.20 0.28 0.25 0.35 0.68 -22.25%
P/EPS 15.95 20.29 10.87 20.22 22.34 -12.84 17.73 -1.74%
EY 6.27 4.93 9.20 4.95 4.48 -7.79 5.64 1.77%
DY 0.00 0.00 0.00 6.67 7.02 0.00 0.00 -
P/NAPS 0.40 0.63 0.59 0.80 0.78 0.85 1.36 -18.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 23/11/05 29/11/04 18/11/03 12/11/02 15/11/01 23/11/00 -
Price 0.66 0.75 0.82 1.05 0.92 1.74 2.50 -
P/RPS 0.18 0.20 0.22 0.30 0.24 0.42 0.68 -19.86%
P/EPS 18.47 19.26 12.37 21.23 21.63 -15.30 17.87 0.55%
EY 5.41 5.19 8.08 4.71 4.62 -6.54 5.59 -0.54%
DY 0.00 0.00 0.00 6.35 7.25 0.00 0.00 -
P/NAPS 0.47 0.59 0.67 0.84 0.76 1.02 1.37 -16.32%

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