[KHIND] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 48.47%
YoY- 100.92%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 251,432 195,474 182,249 189,289 153,637 149,516 149,765 9.01%
PBT 12,900 13,492 11,754 9,404 4,080 2,845 2,470 31.70%
Tax -3,624 -3,593 -3,461 -1,845 -365 -929 -860 27.07%
NP 9,276 9,898 8,293 7,558 3,714 1,916 1,610 33.87%
-
NP to SH 9,276 9,898 8,293 7,560 3,762 1,429 1,561 34.56%
-
Tax Rate 28.09% 26.63% 29.45% 19.62% 8.95% 32.65% 34.82% -
Total Cost 242,156 185,576 173,956 181,730 149,922 147,600 148,154 8.52%
-
Net Worth 80,115 78,338 71,824 67,014 59,939 56,595 50,565 7.96%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 3,738 - - - - - - -
Div Payout % 40.31% - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 80,115 78,338 71,824 67,014 59,939 56,595 50,565 7.96%
NOSH 40,057 40,064 40,051 40,070 40,085 39,999 40,102 -0.01%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.69% 5.06% 4.55% 3.99% 2.42% 1.28% 1.08% -
ROE 11.58% 12.64% 11.55% 11.28% 6.28% 2.53% 3.09% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 627.67 487.90 455.04 472.39 383.28 373.79 373.45 9.03%
EPS 23.16 24.71 20.71 18.87 9.39 3.57 3.89 34.60%
DPS 9.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.00 1.9553 1.7933 1.6724 1.4953 1.4149 1.2609 7.98%
Adjusted Per Share Value based on latest NOSH - 40,051
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 598.09 464.98 433.52 450.27 365.46 355.66 356.25 9.01%
EPS 22.07 23.55 19.73 17.98 8.95 3.40 3.71 34.58%
DPS 8.89 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9057 1.8635 1.7085 1.5941 1.4258 1.3463 1.2028 7.96%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.40 1.47 0.90 0.94 0.80 0.57 0.79 -
P/RPS 0.22 0.30 0.20 0.20 0.21 0.15 0.21 0.77%
P/EPS 6.05 5.95 4.35 4.98 8.52 15.95 20.29 -18.25%
EY 16.54 16.81 23.01 20.07 11.73 6.27 4.93 22.34%
DY 6.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.75 0.50 0.56 0.54 0.40 0.63 1.77%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 08/11/11 26/10/10 06/11/09 21/11/08 20/11/07 21/11/06 23/11/05 -
Price 1.46 1.45 0.90 0.57 0.61 0.66 0.75 -
P/RPS 0.23 0.30 0.20 0.12 0.16 0.18 0.20 2.35%
P/EPS 6.30 5.87 4.35 3.02 6.50 18.47 19.26 -16.98%
EY 15.86 17.04 23.01 33.10 15.39 5.41 5.19 20.45%
DY 6.39 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.74 0.50 0.34 0.41 0.47 0.59 3.61%

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