[KHIND] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 43.72%
YoY- 163.25%
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 195,474 182,249 189,289 153,637 149,516 149,765 147,128 4.84%
PBT 13,492 11,754 9,404 4,080 2,845 2,470 5,248 17.03%
Tax -3,593 -3,461 -1,845 -365 -929 -860 -2,596 5.56%
NP 9,898 8,293 7,558 3,714 1,916 1,610 2,652 24.53%
-
NP to SH 9,898 8,293 7,560 3,762 1,429 1,561 2,652 24.53%
-
Tax Rate 26.63% 29.45% 19.62% 8.95% 32.65% 34.82% 49.47% -
Total Cost 185,576 173,956 181,730 149,922 147,600 148,154 144,476 4.25%
-
Net Worth 78,338 71,824 67,014 59,939 56,595 50,565 48,948 8.14%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 78,338 71,824 67,014 59,939 56,595 50,565 48,948 8.14%
NOSH 40,064 40,051 40,070 40,085 39,999 40,102 40,020 0.01%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.06% 4.55% 3.99% 2.42% 1.28% 1.08% 1.80% -
ROE 12.64% 11.55% 11.28% 6.28% 2.53% 3.09% 5.42% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 487.90 455.04 472.39 383.28 373.79 373.45 367.64 4.82%
EPS 24.71 20.71 18.87 9.39 3.57 3.89 6.63 24.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9553 1.7933 1.6724 1.4953 1.4149 1.2609 1.2231 8.12%
Adjusted Per Share Value based on latest NOSH - 40,026
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 464.98 433.52 450.27 365.46 355.66 356.25 349.98 4.84%
EPS 23.55 19.73 17.98 8.95 3.40 3.71 6.31 24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8635 1.7085 1.5941 1.4258 1.3463 1.2028 1.1644 8.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.47 0.90 0.94 0.80 0.57 0.79 0.72 -
P/RPS 0.30 0.20 0.20 0.21 0.15 0.21 0.20 6.98%
P/EPS 5.95 4.35 4.98 8.52 15.95 20.29 10.87 -9.55%
EY 16.81 23.01 20.07 11.73 6.27 4.93 9.20 10.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.50 0.56 0.54 0.40 0.63 0.59 4.07%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 26/10/10 06/11/09 21/11/08 20/11/07 21/11/06 23/11/05 29/11/04 -
Price 1.45 0.90 0.57 0.61 0.66 0.75 0.82 -
P/RPS 0.30 0.20 0.12 0.16 0.18 0.20 0.22 5.30%
P/EPS 5.87 4.35 3.02 6.50 18.47 19.26 12.37 -11.67%
EY 17.04 23.01 33.10 15.39 5.41 5.19 8.08 13.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.50 0.34 0.41 0.47 0.59 0.67 1.66%

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