[KHIND] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 166.32%
YoY- 60.39%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 183,601 185,361 159,681 152,346 155,866 149,952 138,138 4.85%
PBT 11,294 8,571 4,537 3,130 3,258 5,133 3,897 19.38%
Tax -3,157 -934 -341 -60 -1,379 -1,149 -1,206 17.37%
NP 8,137 7,637 4,196 3,070 1,879 3,984 2,691 20.23%
-
NP to SH 8,137 7,660 4,240 2,855 1,780 3,984 2,691 20.23%
-
Tax Rate 27.95% 10.90% 7.52% 1.92% 42.33% 22.38% 30.95% -
Total Cost 175,464 177,724 155,485 149,276 153,987 145,968 135,447 4.40%
-
Net Worth 71,667 67,633 61,219 57,752 55,460 49,253 46,896 7.31%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,006 2,003 - 1,201 2,004 2,402 2,002 12.24%
Div Payout % 49.24% 26.15% - 42.08% 112.61% 60.30% 74.40% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 71,667 67,633 61,219 57,752 55,460 49,253 46,896 7.31%
NOSH 40,064 40,062 40,075 40,042 40,090 40,040 40,044 0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.43% 4.12% 2.63% 2.02% 1.21% 2.66% 1.95% -
ROE 11.35% 11.33% 6.93% 4.94% 3.21% 8.09% 5.74% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 458.26 462.68 398.45 380.46 388.79 374.50 344.96 4.84%
EPS 20.31 19.12 10.58 7.13 4.44 9.95 6.72 20.22%
DPS 10.00 5.00 0.00 3.00 5.00 6.00 5.00 12.23%
NAPS 1.7888 1.6882 1.5276 1.4423 1.3834 1.2301 1.1711 7.30%
Adjusted Per Share Value based on latest NOSH - 40,067
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 436.74 440.93 379.84 362.39 370.77 356.70 328.59 4.85%
EPS 19.36 18.22 10.09 6.79 4.23 9.48 6.40 20.23%
DPS 9.53 4.76 0.00 2.86 4.77 5.71 4.76 12.25%
NAPS 1.7048 1.6088 1.4563 1.3738 1.3193 1.1716 1.1155 7.31%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.70 0.67 0.70 0.70 0.79 0.93 -
P/RPS 0.20 0.15 0.17 0.18 0.18 0.21 0.27 -4.87%
P/EPS 4.58 3.66 6.33 9.82 15.77 7.94 13.84 -16.81%
EY 21.84 27.31 15.79 10.19 6.34 12.59 7.23 20.21%
DY 10.75 7.14 0.00 4.29 7.14 7.59 5.38 12.21%
P/NAPS 0.52 0.41 0.44 0.49 0.51 0.64 0.79 -6.72%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 27/02/07 23/02/06 22/02/05 25/02/04 -
Price 0.92 0.90 0.78 0.81 0.68 0.83 0.96 -
P/RPS 0.20 0.19 0.20 0.21 0.17 0.22 0.28 -5.44%
P/EPS 4.53 4.71 7.37 11.36 15.32 8.34 14.29 -17.41%
EY 22.08 21.24 13.56 8.80 6.53 11.99 7.00 21.08%
DY 10.87 5.56 0.00 3.70 7.35 7.23 5.21 13.02%
P/NAPS 0.51 0.53 0.51 0.56 0.49 0.67 0.82 -7.60%

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