[KHIND] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 89.24%
YoY- -1.03%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 152,346 155,866 149,952 138,138 158,598 130,250 116,869 4.51%
PBT 3,130 3,258 5,133 3,897 4,171 -1,582 5,904 -10.03%
Tax -60 -1,379 -1,149 -1,206 -1,452 1,582 -1,259 -39.77%
NP 3,070 1,879 3,984 2,691 2,719 0 4,645 -6.66%
-
NP to SH 2,855 1,780 3,984 2,691 2,719 -2,524 4,645 -7.78%
-
Tax Rate 1.92% 42.33% 22.38% 30.95% 34.81% - 21.32% -
Total Cost 149,276 153,987 145,968 135,447 155,879 130,250 112,224 4.86%
-
Net Worth 57,752 55,460 49,253 46,896 45,477 48,997 54,173 1.07%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,201 2,004 2,402 2,002 1,999 1,950 2,100 -8.88%
Div Payout % 42.08% 112.61% 60.30% 74.40% 73.53% 0.00% 45.22% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 57,752 55,460 49,253 46,896 45,477 48,997 54,173 1.07%
NOSH 40,042 40,090 40,040 40,044 39,986 30,011 30,006 4.92%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.02% 1.21% 2.66% 1.95% 1.71% 0.00% 3.97% -
ROE 4.94% 3.21% 8.09% 5.74% 5.98% -5.15% 8.57% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 380.46 388.79 374.50 344.96 396.62 433.99 389.48 -0.38%
EPS 7.13 4.44 9.95 6.72 6.80 -8.41 15.48 -12.11%
DPS 3.00 5.00 6.00 5.00 5.00 6.50 7.00 -13.16%
NAPS 1.4423 1.3834 1.2301 1.1711 1.1373 1.6326 1.8054 -3.67%
Adjusted Per Share Value based on latest NOSH - 40,033
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 362.39 370.77 356.70 328.59 377.26 309.83 278.00 4.51%
EPS 6.79 4.23 9.48 6.40 6.47 -6.00 11.05 -7.79%
DPS 2.86 4.77 5.71 4.76 4.76 4.64 5.00 -8.88%
NAPS 1.3738 1.3193 1.1716 1.1155 1.0818 1.1655 1.2887 1.07%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.70 0.70 0.79 0.93 0.98 1.60 2.50 -
P/RPS 0.18 0.18 0.21 0.27 0.25 0.37 0.64 -19.04%
P/EPS 9.82 15.77 7.94 13.84 14.41 -19.02 16.15 -7.95%
EY 10.19 6.34 12.59 7.23 6.94 -5.26 6.19 8.65%
DY 4.29 7.14 7.59 5.38 5.10 4.06 2.80 7.36%
P/NAPS 0.49 0.51 0.64 0.79 0.86 0.98 1.38 -15.84%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 22/02/05 25/02/04 25/02/03 25/02/02 20/02/01 -
Price 0.81 0.68 0.83 0.96 0.90 1.56 1.90 -
P/RPS 0.21 0.17 0.22 0.28 0.23 0.36 0.49 -13.16%
P/EPS 11.36 15.32 8.34 14.29 13.24 -18.55 12.27 -1.27%
EY 8.80 6.53 11.99 7.00 7.56 -5.39 8.15 1.28%
DY 3.70 7.35 7.23 5.21 5.56 4.17 3.68 0.09%
P/NAPS 0.56 0.49 0.67 0.82 0.79 0.96 1.05 -9.94%

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