[KHIND] YoY Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 0.87%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 330,153 319,976 325,942 282,293 251,432 195,474 182,249 10.40%
PBT 8,298 14,910 22,220 11,869 12,900 13,492 11,754 -5.63%
Tax -1,864 -2,784 -4,797 -2,942 -3,624 -3,593 -3,461 -9.79%
NP 6,434 12,126 17,422 8,926 9,276 9,898 8,293 -4.14%
-
NP to SH 6,434 12,126 17,422 8,926 9,276 9,898 8,293 -4.14%
-
Tax Rate 22.46% 18.67% 21.59% 24.79% 28.09% 26.63% 29.45% -
Total Cost 323,718 307,849 308,520 273,366 242,156 185,576 173,956 10.90%
-
Net Worth 125,384 112,966 100,548 88,930 80,115 78,338 71,824 9.72%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 3,738 5,341 5,341 - 3,738 - - -
Div Payout % 58.10% 44.05% 30.66% - 40.31% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 125,384 112,966 100,548 88,930 80,115 78,338 71,824 9.72%
NOSH 40,059 40,059 40,059 40,059 40,057 40,064 40,051 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.95% 3.79% 5.35% 3.16% 3.69% 5.06% 4.55% -
ROE 5.13% 10.73% 17.33% 10.04% 11.58% 12.64% 11.55% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 824.17 798.76 813.66 704.69 627.67 487.90 455.04 10.40%
EPS 16.07 30.27 43.49 22.28 23.16 24.71 20.71 -4.13%
DPS 9.33 13.33 13.33 0.00 9.33 0.00 0.00 -
NAPS 3.13 2.82 2.51 2.22 2.00 1.9553 1.7933 9.72%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 785.35 761.14 775.33 671.50 598.09 464.98 433.52 10.40%
EPS 15.31 28.85 41.44 21.23 22.07 23.55 19.73 -4.13%
DPS 8.89 12.71 12.71 0.00 8.89 0.00 0.00 -
NAPS 2.9826 2.6872 2.3918 2.1154 1.9057 1.8635 1.7085 9.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.00 2.80 1.98 1.40 1.40 1.47 0.90 -
P/RPS 0.24 0.35 0.24 0.20 0.22 0.30 0.20 3.08%
P/EPS 12.45 9.25 4.55 6.28 6.05 5.95 4.35 19.14%
EY 8.03 10.81 21.97 15.92 16.54 16.81 23.01 -16.08%
DY 4.67 4.76 6.73 0.00 6.67 0.00 0.00 -
P/NAPS 0.64 0.99 0.79 0.63 0.70 0.75 0.50 4.19%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 14/11/13 23/10/12 08/11/11 26/10/10 06/11/09 -
Price 2.33 2.46 2.65 1.49 1.46 1.45 0.90 -
P/RPS 0.28 0.31 0.33 0.21 0.23 0.30 0.20 5.76%
P/EPS 14.51 8.13 6.09 6.69 6.30 5.87 4.35 22.22%
EY 6.89 12.31 16.41 14.96 15.86 17.04 23.01 -18.19%
DY 4.01 5.42 5.03 0.00 6.39 0.00 0.00 -
P/NAPS 0.74 0.87 1.06 0.67 0.73 0.74 0.50 6.74%

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