[KHIND] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -3.49%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 274,276 245,356 219,628 280,228 173,728 146,736 152,184 10.31%
PBT 7,416 9,784 7,244 12,144 9,280 4,200 2,020 24.19%
Tax -1,928 -2,544 -1,788 -4,116 -3,732 -1,064 -708 18.16%
NP 5,488 7,240 5,456 8,028 5,548 3,136 1,312 26.92%
-
NP to SH 5,488 7,240 5,456 8,028 5,548 3,136 1,320 26.79%
-
Tax Rate 26.00% 26.00% 24.68% 33.89% 40.22% 25.33% 35.05% -
Total Cost 268,788 238,116 214,172 272,200 168,180 143,600 150,872 10.09%
-
Net Worth 105,355 92,536 83,322 40,082 72,621 68,447 61,693 9.32%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 11,223 - - - -
Div Payout % - - - 139.80% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 105,355 92,536 83,322 40,082 72,621 68,447 61,693 9.32%
NOSH 40,059 40,059 40,059 40,082 40,086 39,999 40,243 -0.07%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.00% 2.95% 2.48% 2.86% 3.19% 2.14% 0.86% -
ROE 5.21% 7.82% 6.55% 20.03% 7.64% 4.58% 2.14% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 684.68 612.49 548.26 699.12 433.38 366.84 378.15 10.39%
EPS 13.68 18.08 13.60 20.04 13.84 7.84 3.28 26.85%
DPS 0.00 0.00 0.00 28.00 0.00 0.00 0.00 -
NAPS 2.63 2.31 2.08 1.00 1.8116 1.7112 1.533 9.40%
Adjusted Per Share Value based on latest NOSH - 40,082
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 652.43 583.64 522.44 666.59 413.25 349.05 362.01 10.31%
EPS 13.05 17.22 12.98 19.10 13.20 7.46 3.14 26.78%
DPS 0.00 0.00 0.00 26.70 0.00 0.00 0.00 -
NAPS 2.5061 2.2012 1.982 0.9535 1.7275 1.6282 1.4675 9.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.77 1.33 1.30 1.58 1.05 0.80 0.96 -
P/RPS 0.40 0.22 0.24 0.23 0.24 0.22 0.25 8.14%
P/EPS 20.22 7.36 9.54 7.89 7.59 10.20 29.27 -5.97%
EY 4.95 13.59 10.48 12.68 13.18 9.80 3.42 6.35%
DY 0.00 0.00 0.00 17.72 0.00 0.00 0.00 -
P/NAPS 1.05 0.58 0.63 1.58 0.58 0.47 0.63 8.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 14/05/13 21/05/12 19/05/11 18/05/10 15/05/09 21/05/08 -
Price 3.00 1.35 1.30 1.45 1.15 0.90 0.90 -
P/RPS 0.44 0.22 0.24 0.21 0.27 0.25 0.24 10.62%
P/EPS 21.90 7.47 9.54 7.24 8.31 11.48 27.44 -3.68%
EY 4.57 13.39 10.48 13.81 12.03 8.71 3.64 3.86%
DY 0.00 0.00 0.00 19.31 0.00 0.00 0.00 -
P/NAPS 1.14 0.58 0.63 1.45 0.63 0.53 0.59 11.59%

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