[KHIND] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 14.01%
YoY- -55.32%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 185,361 159,681 152,346 155,866 149,952 138,138 158,598 2.63%
PBT 8,571 4,537 3,130 3,258 5,133 3,897 4,171 12.74%
Tax -934 -341 -60 -1,379 -1,149 -1,206 -1,452 -7.08%
NP 7,637 4,196 3,070 1,879 3,984 2,691 2,719 18.76%
-
NP to SH 7,660 4,240 2,855 1,780 3,984 2,691 2,719 18.82%
-
Tax Rate 10.90% 7.52% 1.92% 42.33% 22.38% 30.95% 34.81% -
Total Cost 177,724 155,485 149,276 153,987 145,968 135,447 155,879 2.20%
-
Net Worth 67,633 61,219 57,752 55,460 49,253 46,896 45,477 6.83%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 2,003 - 1,201 2,004 2,402 2,002 1,999 0.03%
Div Payout % 26.15% - 42.08% 112.61% 60.30% 74.40% 73.53% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 67,633 61,219 57,752 55,460 49,253 46,896 45,477 6.83%
NOSH 40,062 40,075 40,042 40,090 40,040 40,044 39,986 0.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.12% 2.63% 2.02% 1.21% 2.66% 1.95% 1.71% -
ROE 11.33% 6.93% 4.94% 3.21% 8.09% 5.74% 5.98% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 462.68 398.45 380.46 388.79 374.50 344.96 396.62 2.59%
EPS 19.12 10.58 7.13 4.44 9.95 6.72 6.80 18.78%
DPS 5.00 0.00 3.00 5.00 6.00 5.00 5.00 0.00%
NAPS 1.6882 1.5276 1.4423 1.3834 1.2301 1.1711 1.1373 6.79%
Adjusted Per Share Value based on latest NOSH - 40,065
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 440.93 379.84 362.39 370.77 356.70 328.59 377.26 2.63%
EPS 18.22 10.09 6.79 4.23 9.48 6.40 6.47 18.81%
DPS 4.76 0.00 2.86 4.77 5.71 4.76 4.76 0.00%
NAPS 1.6088 1.4563 1.3738 1.3193 1.1716 1.1155 1.0818 6.83%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.70 0.67 0.70 0.70 0.79 0.93 0.98 -
P/RPS 0.15 0.17 0.18 0.18 0.21 0.27 0.25 -8.15%
P/EPS 3.66 6.33 9.82 15.77 7.94 13.84 14.41 -20.40%
EY 27.31 15.79 10.19 6.34 12.59 7.23 6.94 25.62%
DY 7.14 0.00 4.29 7.14 7.59 5.38 5.10 5.76%
P/NAPS 0.41 0.44 0.49 0.51 0.64 0.79 0.86 -11.60%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 26/02/08 27/02/07 23/02/06 22/02/05 25/02/04 25/02/03 -
Price 0.90 0.78 0.81 0.68 0.83 0.96 0.90 -
P/RPS 0.19 0.20 0.21 0.17 0.22 0.28 0.23 -3.13%
P/EPS 4.71 7.37 11.36 15.32 8.34 14.29 13.24 -15.81%
EY 21.24 13.56 8.80 6.53 11.99 7.00 7.56 18.76%
DY 5.56 0.00 3.70 7.35 7.23 5.21 5.56 0.00%
P/NAPS 0.53 0.51 0.56 0.49 0.67 0.82 0.79 -6.43%

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