[KHIND] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 51.92%
YoY- 11.44%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 112,137 112,324 110,346 101,933 113,705 92,555 82,231 5.30%
PBT 2,134 1,853 3,936 2,643 2,101 -2,076 4,142 -10.45%
Tax -697 -645 -1,947 -1,160 -825 2,076 -996 -5.77%
NP 1,437 1,208 1,989 1,483 1,276 0 3,146 -12.23%
-
NP to SH 1,072 1,171 1,989 1,422 1,276 -2,559 3,146 -16.41%
-
Tax Rate 32.66% 34.81% 49.47% 43.89% 39.27% - 24.05% -
Total Cost 110,700 111,116 108,357 100,450 112,429 92,555 79,085 5.76%
-
Net Worth 56,595 50,565 48,948 48,010 48,563 51,300 54,882 0.51%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,916 1,999 - - -
Div Payout % - - - 134.77% 156.74% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 56,595 50,565 48,948 48,010 48,563 51,300 54,882 0.51%
NOSH 39,999 40,102 40,020 38,328 39,999 30,000 29,990 4.91%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.28% 1.08% 1.80% 1.45% 1.12% 0.00% 3.83% -
ROE 1.89% 2.32% 4.06% 2.96% 2.63% -4.99% 5.73% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 280.34 280.09 275.73 265.94 284.26 308.52 274.19 0.37%
EPS 2.68 2.92 4.97 3.71 3.19 -8.53 10.49 -20.33%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.4149 1.2609 1.2231 1.2526 1.2141 1.71 1.83 -4.19%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 266.75 267.19 262.48 242.47 270.48 220.16 195.61 5.30%
EPS 2.55 2.79 4.73 3.38 3.04 -6.09 7.48 -16.41%
DPS 0.00 0.00 0.00 4.56 4.76 0.00 0.00 -
NAPS 1.3463 1.2028 1.1644 1.1421 1.1552 1.2203 1.3055 0.51%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.57 0.79 0.72 1.00 0.95 1.46 2.48 -
P/RPS 0.20 0.28 0.26 0.38 0.33 0.47 0.90 -22.16%
P/EPS 21.27 27.05 14.49 26.95 29.78 -17.12 23.64 -1.74%
EY 4.70 3.70 6.90 3.71 3.36 -5.84 4.23 1.77%
DY 0.00 0.00 0.00 5.00 5.26 0.00 0.00 -
P/NAPS 0.40 0.63 0.59 0.80 0.78 0.85 1.36 -18.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 23/11/05 29/11/04 18/11/03 12/11/02 15/11/01 23/11/00 -
Price 0.66 0.75 0.82 1.05 0.92 1.74 2.50 -
P/RPS 0.24 0.27 0.30 0.39 0.32 0.56 0.91 -19.91%
P/EPS 24.63 25.68 16.50 28.30 28.84 -20.40 23.83 0.55%
EY 4.06 3.89 6.06 3.53 3.47 -4.90 4.20 -0.56%
DY 0.00 0.00 0.00 4.76 5.43 0.00 0.00 -
P/NAPS 0.47 0.59 0.67 0.84 0.76 1.02 1.37 -16.32%

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