[KHIND] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 100.37%
YoY- -8.45%
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 136,687 141,967 115,228 112,137 112,324 110,346 101,933 5.00%
PBT 8,816 7,053 3,060 2,134 1,853 3,936 2,643 22.21%
Tax -2,596 -1,384 -274 -697 -645 -1,947 -1,160 14.35%
NP 6,220 5,669 2,786 1,437 1,208 1,989 1,483 26.96%
-
NP to SH 6,220 5,670 2,822 1,072 1,171 1,989 1,422 27.85%
-
Tax Rate 29.45% 19.62% 8.95% 32.66% 34.81% 49.47% 43.89% -
Total Cost 130,467 136,298 112,442 110,700 111,116 108,357 100,450 4.44%
-
Net Worth 71,824 67,014 59,939 56,595 50,565 48,948 48,010 6.93%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - 1,916 -
Div Payout % - - - - - - 134.77% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 71,824 67,014 59,939 56,595 50,565 48,948 48,010 6.93%
NOSH 40,051 40,070 40,085 39,999 40,102 40,020 38,328 0.73%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 4.55% 3.99% 2.42% 1.28% 1.08% 1.80% 1.45% -
ROE 8.66% 8.46% 4.71% 1.89% 2.32% 4.06% 2.96% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 341.28 354.29 287.46 280.34 280.09 275.73 265.94 4.24%
EPS 15.53 14.15 7.04 2.68 2.92 4.97 3.71 26.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.7933 1.6724 1.4953 1.4149 1.2609 1.2231 1.2526 6.15%
Adjusted Per Share Value based on latest NOSH - 40,074
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 325.14 337.70 274.10 266.75 267.19 262.48 242.47 5.00%
EPS 14.80 13.49 6.71 2.55 2.79 4.73 3.38 27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.56 -
NAPS 1.7085 1.5941 1.4258 1.3463 1.2028 1.1644 1.1421 6.93%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.90 0.94 0.80 0.57 0.79 0.72 1.00 -
P/RPS 0.26 0.27 0.28 0.20 0.28 0.26 0.38 -6.12%
P/EPS 5.80 6.64 11.36 21.27 27.05 14.49 26.95 -22.56%
EY 17.26 15.05 8.80 4.70 3.70 6.90 3.71 29.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
P/NAPS 0.50 0.56 0.54 0.40 0.63 0.59 0.80 -7.52%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 06/11/09 21/11/08 20/11/07 21/11/06 23/11/05 29/11/04 18/11/03 -
Price 0.90 0.57 0.61 0.66 0.75 0.82 1.05 -
P/RPS 0.26 0.16 0.21 0.24 0.27 0.30 0.39 -6.52%
P/EPS 5.80 4.03 8.66 24.63 25.68 16.50 28.30 -23.19%
EY 17.26 24.82 11.54 4.06 3.89 6.06 3.53 30.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.76 -
P/NAPS 0.50 0.34 0.41 0.47 0.59 0.67 0.84 -8.27%

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