[KHIND] YoY Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -15.19%
YoY- -5.42%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 319,051 325,035 288,591 241,850 196,025 183,601 185,361 9.46%
PBT 14,714 20,096 13,398 10,748 12,748 11,294 8,571 9.42%
Tax -2,553 -3,860 -2,792 -2,881 -4,430 -3,157 -934 18.23%
NP 12,161 16,236 10,606 7,867 8,318 8,137 7,637 8.05%
-
NP to SH 12,161 16,236 10,606 7,867 8,318 8,137 7,660 8.00%
-
Tax Rate 17.35% 19.21% 20.84% 26.80% 34.75% 27.95% 10.90% -
Total Cost 306,890 308,799 277,985 233,983 187,707 175,464 177,724 9.52%
-
Net Worth 113,366 104,153 90,933 82,100 76,498 71,667 67,633 8.98%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 4,005 4,005 2,403 2,803 3,604 4,006 2,003 12.23%
Div Payout % 32.94% 24.67% 22.66% 35.64% 43.34% 49.24% 26.15% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 113,366 104,153 90,933 82,100 76,498 71,667 67,633 8.98%
NOSH 40,059 40,059 40,059 40,048 40,051 40,064 40,062 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 3.81% 5.00% 3.68% 3.25% 4.24% 4.43% 4.12% -
ROE 10.73% 15.59% 11.66% 9.58% 10.87% 11.35% 11.33% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 796.45 811.39 720.41 603.89 489.43 458.26 462.68 9.46%
EPS 30.36 40.53 26.48 19.64 20.76 20.31 19.12 8.00%
DPS 10.00 10.00 6.00 7.00 9.00 10.00 5.00 12.24%
NAPS 2.83 2.60 2.27 2.05 1.91 1.7888 1.6882 8.98%
Adjusted Per Share Value based on latest NOSH - 39,910
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 758.94 773.17 686.48 575.30 466.29 436.74 440.93 9.46%
EPS 28.93 38.62 25.23 18.71 19.79 19.36 18.22 8.00%
DPS 9.53 9.53 5.72 6.67 8.57 9.53 4.76 12.25%
NAPS 2.6967 2.4775 2.1631 1.953 1.8197 1.7048 1.6088 8.98%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 2.10 2.48 1.39 1.45 1.50 0.93 0.70 -
P/RPS 0.26 0.31 0.19 0.24 0.31 0.20 0.15 9.59%
P/EPS 6.92 6.12 5.25 7.38 7.22 4.58 3.66 11.19%
EY 14.46 16.34 19.05 13.55 13.85 21.84 27.31 -10.05%
DY 4.76 4.03 4.32 4.83 6.00 10.75 7.14 -6.53%
P/NAPS 0.74 0.95 0.61 0.71 0.79 0.52 0.41 10.33%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 26/02/14 26/02/13 23/02/12 22/02/11 25/02/10 26/02/09 -
Price 2.48 2.98 1.30 1.45 1.55 0.92 0.90 -
P/RPS 0.31 0.37 0.18 0.24 0.32 0.20 0.19 8.49%
P/EPS 8.17 7.35 4.91 7.38 7.46 4.53 4.71 9.60%
EY 12.24 13.60 20.37 13.55 13.40 22.08 21.24 -8.77%
DY 4.03 3.36 4.62 4.83 5.81 10.87 5.56 -5.22%
P/NAPS 0.88 1.15 0.57 0.71 0.81 0.51 0.53 8.81%

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