[KHIND] YoY Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 51.3%
YoY- -3.77%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 247,615 239,982 244,457 211,720 188,574 146,606 136,687 10.40%
PBT 6,224 11,183 16,665 8,902 9,675 10,119 8,816 -5.63%
Tax -1,398 -2,088 -3,598 -2,207 -2,718 -2,695 -2,596 -9.79%
NP 4,826 9,095 13,067 6,695 6,957 7,424 6,220 -4.13%
-
NP to SH 4,826 9,095 13,067 6,695 6,957 7,424 6,220 -4.13%
-
Tax Rate 22.46% 18.67% 21.59% 24.79% 28.09% 26.63% 29.45% -
Total Cost 242,789 230,887 231,390 205,025 181,617 139,182 130,467 10.90%
-
Net Worth 125,384 112,966 100,548 88,930 80,115 78,338 71,824 9.72%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,804 4,005 4,005 - 2,804 - - -
Div Payout % 58.10% 44.05% 30.66% - 40.31% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 125,384 112,966 100,548 88,930 80,115 78,338 71,824 9.72%
NOSH 40,059 40,059 40,059 40,059 40,057 40,064 40,051 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 1.95% 3.79% 5.35% 3.16% 3.69% 5.06% 4.55% -
ROE 3.85% 8.05% 13.00% 7.53% 8.68% 9.48% 8.66% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 618.13 599.07 610.24 528.52 470.75 365.92 341.28 10.40%
EPS 12.05 22.70 32.62 16.71 17.37 18.53 15.53 -4.13%
DPS 7.00 10.00 10.00 0.00 7.00 0.00 0.00 -
NAPS 3.13 2.82 2.51 2.22 2.00 1.9553 1.7933 9.72%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 589.01 570.86 581.50 503.63 448.57 348.74 325.14 10.40%
EPS 11.48 21.63 31.08 15.93 16.55 17.66 14.80 -4.14%
DPS 6.67 9.53 9.53 0.00 6.67 0.00 0.00 -
NAPS 2.9826 2.6872 2.3918 2.1154 1.9057 1.8635 1.7085 9.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.00 2.80 1.98 1.40 1.40 1.47 0.90 -
P/RPS 0.32 0.47 0.32 0.26 0.30 0.40 0.26 3.51%
P/EPS 16.60 12.33 6.07 8.38 8.06 7.93 5.80 19.14%
EY 6.02 8.11 16.47 11.94 12.41 12.61 17.26 -16.09%
DY 3.50 3.57 5.05 0.00 5.00 0.00 0.00 -
P/NAPS 0.64 0.99 0.79 0.63 0.70 0.75 0.50 4.19%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 14/11/13 23/10/12 08/11/11 26/10/10 06/11/09 -
Price 2.33 2.46 2.65 1.49 1.46 1.45 0.90 -
P/RPS 0.38 0.41 0.43 0.28 0.31 0.40 0.26 6.52%
P/EPS 19.34 10.84 8.12 8.92 8.41 7.83 5.80 22.21%
EY 5.17 9.23 12.31 11.22 11.90 12.78 17.26 -18.19%
DY 3.00 4.07 3.77 0.00 4.79 0.00 0.00 -
P/NAPS 0.74 0.87 1.06 0.67 0.73 0.74 0.50 6.74%

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