[KHIND] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
14-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -31.74%
YoY- 32.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 335,908 296,516 274,276 245,356 219,628 280,228 173,728 11.60%
PBT 6,212 -2,560 7,416 9,784 7,244 12,144 9,280 -6.46%
Tax -588 552 -1,928 -2,544 -1,788 -4,116 -3,732 -26.48%
NP 5,624 -2,008 5,488 7,240 5,456 8,028 5,548 0.22%
-
NP to SH 5,624 -2,008 5,488 7,240 5,456 8,028 5,548 0.22%
-
Tax Rate 9.47% - 26.00% 26.00% 24.68% 33.89% 40.22% -
Total Cost 330,284 298,524 268,788 238,116 214,172 272,200 168,180 11.89%
-
Net Worth 121,378 113,767 105,355 92,536 83,322 40,082 72,621 8.92%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 11,223 - -
Div Payout % - - - - - 139.80% - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 121,378 113,767 105,355 92,536 83,322 40,082 72,621 8.92%
NOSH 40,059 40,059 40,059 40,059 40,059 40,082 40,086 -0.01%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 1.67% -0.68% 2.00% 2.95% 2.48% 2.86% 3.19% -
ROE 4.63% -1.77% 5.21% 7.82% 6.55% 20.03% 7.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 838.53 740.20 684.68 612.49 548.26 699.12 433.38 11.61%
EPS 14.04 -5.00 13.68 18.08 13.60 20.04 13.84 0.23%
DPS 0.00 0.00 0.00 0.00 0.00 28.00 0.00 -
NAPS 3.03 2.84 2.63 2.31 2.08 1.00 1.8116 8.94%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 799.04 705.34 652.43 583.64 522.44 666.59 413.25 11.60%
EPS 13.38 -4.78 13.05 17.22 12.98 19.10 13.20 0.22%
DPS 0.00 0.00 0.00 0.00 0.00 26.70 0.00 -
NAPS 2.8873 2.7062 2.5061 2.2012 1.982 0.9535 1.7275 8.92%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.91 2.31 2.77 1.33 1.30 1.58 1.05 -
P/RPS 0.23 0.31 0.40 0.22 0.24 0.23 0.24 -0.70%
P/EPS 13.60 -46.08 20.22 7.36 9.54 7.89 7.59 10.19%
EY 7.35 -2.17 4.95 13.59 10.48 12.68 13.18 -9.26%
DY 0.00 0.00 0.00 0.00 0.00 17.72 0.00 -
P/NAPS 0.63 0.81 1.05 0.58 0.63 1.58 0.58 1.38%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 20/05/16 20/05/15 15/05/14 14/05/13 21/05/12 19/05/11 18/05/10 -
Price 2.05 2.58 3.00 1.35 1.30 1.45 1.15 -
P/RPS 0.24 0.35 0.44 0.22 0.24 0.21 0.27 -1.94%
P/EPS 14.60 -51.47 21.90 7.47 9.54 7.24 8.31 9.83%
EY 6.85 -1.94 4.57 13.39 10.48 13.81 12.03 -8.95%
DY 0.00 0.00 0.00 0.00 0.00 19.31 0.00 -
P/NAPS 0.68 0.91 1.14 0.58 0.63 1.45 0.63 1.27%

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