[KHIND] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 16.44%
YoY- -46.94%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 348,984 336,170 363,686 330,153 319,976 325,942 282,293 3.59%
PBT 4,449 2,032 13,956 8,298 14,910 22,220 11,869 -15.08%
Tax -2,252 -886 -2,509 -1,864 -2,784 -4,797 -2,942 -4.35%
NP 2,197 1,145 11,446 6,434 12,126 17,422 8,926 -20.82%
-
NP to SH 2,325 1,354 11,446 6,434 12,126 17,422 8,926 -20.07%
-
Tax Rate 50.62% 43.60% 17.98% 22.46% 18.67% 21.59% 24.79% -
Total Cost 346,786 335,025 352,240 323,718 307,849 308,520 273,366 4.04%
-
Net Worth 130,592 129,390 130,592 125,384 112,966 100,548 88,930 6.61%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 5,341 3,738 5,341 5,341 - -
Div Payout % - - 46.66% 58.10% 44.05% 30.66% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 130,592 129,390 130,592 125,384 112,966 100,548 88,930 6.61%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.63% 0.34% 3.15% 1.95% 3.79% 5.35% 3.16% -
ROE 1.78% 1.05% 8.77% 5.13% 10.73% 17.33% 10.04% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 871.18 839.19 907.88 824.17 798.76 813.66 704.69 3.59%
EPS 5.80 3.39 28.57 16.07 30.27 43.49 22.28 -20.08%
DPS 0.00 0.00 13.33 9.33 13.33 13.33 0.00 -
NAPS 3.26 3.23 3.26 3.13 2.82 2.51 2.22 6.61%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 830.14 799.66 865.12 785.35 761.14 775.33 671.50 3.59%
EPS 5.53 3.22 27.23 15.31 28.85 41.44 21.23 -20.07%
DPS 0.00 0.00 12.71 8.89 12.71 12.71 0.00 -
NAPS 3.1065 3.0779 3.1065 2.9826 2.6872 2.3918 2.1154 6.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.76 2.18 2.40 2.00 2.80 1.98 1.40 -
P/RPS 0.20 0.26 0.26 0.24 0.35 0.24 0.20 0.00%
P/EPS 30.32 64.47 8.40 12.45 9.25 4.55 6.28 29.98%
EY 3.30 1.55 11.91 8.03 10.81 21.97 15.92 -23.06%
DY 0.00 0.00 5.56 4.67 4.76 6.73 0.00 -
P/NAPS 0.54 0.67 0.74 0.64 0.99 0.79 0.63 -2.53%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 24/11/16 25/11/15 20/11/14 14/11/13 23/10/12 -
Price 1.70 2.18 2.30 2.33 2.46 2.65 1.49 -
P/RPS 0.20 0.26 0.25 0.28 0.31 0.33 0.21 -0.80%
P/EPS 29.29 64.47 8.05 14.51 8.13 6.09 6.69 27.88%
EY 3.41 1.55 12.42 6.89 12.31 16.41 14.96 -21.83%
DY 0.00 0.00 5.80 4.01 5.42 5.03 0.00 -
P/NAPS 0.52 0.67 0.71 0.74 0.87 1.06 0.67 -4.13%

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