[KHIND] YoY Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -18.72%
YoY- -6.29%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 319,976 325,942 282,293 251,432 195,474 182,249 189,289 9.13%
PBT 14,910 22,220 11,869 12,900 13,492 11,754 9,404 7.98%
Tax -2,784 -4,797 -2,942 -3,624 -3,593 -3,461 -1,845 7.09%
NP 12,126 17,422 8,926 9,276 9,898 8,293 7,558 8.19%
-
NP to SH 12,126 17,422 8,926 9,276 9,898 8,293 7,560 8.18%
-
Tax Rate 18.67% 21.59% 24.79% 28.09% 26.63% 29.45% 19.62% -
Total Cost 307,849 308,520 273,366 242,156 185,576 173,956 181,730 9.17%
-
Net Worth 112,966 100,548 88,930 80,115 78,338 71,824 67,014 9.08%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 5,341 5,341 - 3,738 - - - -
Div Payout % 44.05% 30.66% - 40.31% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 112,966 100,548 88,930 80,115 78,338 71,824 67,014 9.08%
NOSH 40,059 40,059 40,059 40,057 40,064 40,051 40,070 -0.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 3.79% 5.35% 3.16% 3.69% 5.06% 4.55% 3.99% -
ROE 10.73% 17.33% 10.04% 11.58% 12.64% 11.55% 11.28% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 798.76 813.66 704.69 627.67 487.90 455.04 472.39 9.14%
EPS 30.27 43.49 22.28 23.16 24.71 20.71 18.87 8.19%
DPS 13.33 13.33 0.00 9.33 0.00 0.00 0.00 -
NAPS 2.82 2.51 2.22 2.00 1.9553 1.7933 1.6724 9.09%
Adjusted Per Share Value based on latest NOSH - 40,000
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 761.14 775.33 671.50 598.09 464.98 433.52 450.27 9.13%
EPS 28.85 41.44 21.23 22.07 23.55 19.73 17.98 8.19%
DPS 12.71 12.71 0.00 8.89 0.00 0.00 0.00 -
NAPS 2.6872 2.3918 2.1154 1.9057 1.8635 1.7085 1.5941 9.08%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 2.80 1.98 1.40 1.40 1.47 0.90 0.94 -
P/RPS 0.35 0.24 0.20 0.22 0.30 0.20 0.20 9.77%
P/EPS 9.25 4.55 6.28 6.05 5.95 4.35 4.98 10.86%
EY 10.81 21.97 15.92 16.54 16.81 23.01 20.07 -9.79%
DY 4.76 6.73 0.00 6.67 0.00 0.00 0.00 -
P/NAPS 0.99 0.79 0.63 0.70 0.75 0.50 0.56 9.95%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 14/11/13 23/10/12 08/11/11 26/10/10 06/11/09 21/11/08 -
Price 2.46 2.65 1.49 1.46 1.45 0.90 0.57 -
P/RPS 0.31 0.33 0.21 0.23 0.30 0.20 0.12 17.12%
P/EPS 8.13 6.09 6.69 6.30 5.87 4.35 3.02 17.93%
EY 12.31 16.41 14.96 15.86 17.04 23.01 33.10 -15.19%
DY 5.42 5.03 0.00 6.39 0.00 0.00 0.00 -
P/NAPS 0.87 1.06 0.67 0.73 0.74 0.50 0.34 16.94%

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