[KHIND] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.38%
YoY- 9.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 282,293 251,432 195,474 182,249 189,289 153,637 149,516 11.16%
PBT 11,869 12,900 13,492 11,754 9,404 4,080 2,845 26.85%
Tax -2,942 -3,624 -3,593 -3,461 -1,845 -365 -929 21.16%
NP 8,926 9,276 9,898 8,293 7,558 3,714 1,916 29.20%
-
NP to SH 8,926 9,276 9,898 8,293 7,560 3,762 1,429 35.66%
-
Tax Rate 24.79% 28.09% 26.63% 29.45% 19.62% 8.95% 32.65% -
Total Cost 273,366 242,156 185,576 173,956 181,730 149,922 147,600 10.80%
-
Net Worth 88,930 80,115 78,338 71,824 67,014 59,939 56,595 7.81%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 3,738 - - - - - -
Div Payout % - 40.31% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 88,930 80,115 78,338 71,824 67,014 59,939 56,595 7.81%
NOSH 40,059 40,057 40,064 40,051 40,070 40,085 39,999 0.02%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 3.16% 3.69% 5.06% 4.55% 3.99% 2.42% 1.28% -
ROE 10.04% 11.58% 12.64% 11.55% 11.28% 6.28% 2.53% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 704.69 627.67 487.90 455.04 472.39 383.28 373.79 11.13%
EPS 22.28 23.16 24.71 20.71 18.87 9.39 3.57 35.65%
DPS 0.00 9.33 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.00 1.9553 1.7933 1.6724 1.4953 1.4149 7.78%
Adjusted Per Share Value based on latest NOSH - 40,038
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 671.50 598.09 464.98 433.52 450.27 365.46 355.66 11.16%
EPS 21.23 22.07 23.55 19.73 17.98 8.95 3.40 35.66%
DPS 0.00 8.89 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1154 1.9057 1.8635 1.7085 1.5941 1.4258 1.3463 7.81%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.40 1.47 0.90 0.94 0.80 0.57 -
P/RPS 0.20 0.22 0.30 0.20 0.20 0.21 0.15 4.90%
P/EPS 6.28 6.05 5.95 4.35 4.98 8.52 15.95 -14.37%
EY 15.92 16.54 16.81 23.01 20.07 11.73 6.27 16.78%
DY 0.00 6.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.75 0.50 0.56 0.54 0.40 7.85%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 08/11/11 26/10/10 06/11/09 21/11/08 20/11/07 21/11/06 -
Price 1.49 1.46 1.45 0.90 0.57 0.61 0.66 -
P/RPS 0.21 0.23 0.30 0.20 0.12 0.16 0.18 2.60%
P/EPS 6.69 6.30 5.87 4.35 3.02 6.50 18.47 -15.55%
EY 14.96 15.86 17.04 23.01 33.10 15.39 5.41 18.45%
DY 0.00 6.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.74 0.50 0.34 0.41 0.47 6.08%

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