[KHIND] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 30.82%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 288,591 241,850 196,025 183,601 185,361 159,681 152,346 11.22%
PBT 13,398 10,748 12,748 11,294 8,571 4,537 3,130 27.39%
Tax -2,792 -2,881 -4,430 -3,157 -934 -341 -60 89.54%
NP 10,606 7,867 8,318 8,137 7,637 4,196 3,070 22.92%
-
NP to SH 10,606 7,867 8,318 8,137 7,660 4,240 2,855 24.42%
-
Tax Rate 20.84% 26.80% 34.75% 27.95% 10.90% 7.52% 1.92% -
Total Cost 277,985 233,983 187,707 175,464 177,724 155,485 149,276 10.90%
-
Net Worth 90,933 82,100 76,498 71,667 67,633 61,219 57,752 7.85%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,403 2,803 3,604 4,006 2,003 - 1,201 12.24%
Div Payout % 22.66% 35.64% 43.34% 49.24% 26.15% - 42.08% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 90,933 82,100 76,498 71,667 67,633 61,219 57,752 7.85%
NOSH 40,059 40,048 40,051 40,064 40,062 40,075 40,042 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.68% 3.25% 4.24% 4.43% 4.12% 2.63% 2.02% -
ROE 11.66% 9.58% 10.87% 11.35% 11.33% 6.93% 4.94% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 720.41 603.89 489.43 458.26 462.68 398.45 380.46 11.21%
EPS 26.48 19.64 20.76 20.31 19.12 10.58 7.13 24.41%
DPS 6.00 7.00 9.00 10.00 5.00 0.00 3.00 12.23%
NAPS 2.27 2.05 1.91 1.7888 1.6882 1.5276 1.4423 7.84%
Adjusted Per Share Value based on latest NOSH - 40,021
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 686.48 575.30 466.29 436.74 440.93 379.84 362.39 11.22%
EPS 25.23 18.71 19.79 19.36 18.22 10.09 6.79 24.42%
DPS 5.72 6.67 8.57 9.53 4.76 0.00 2.86 12.23%
NAPS 2.1631 1.953 1.8197 1.7048 1.6088 1.4563 1.3738 7.85%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.39 1.45 1.50 0.93 0.70 0.67 0.70 -
P/RPS 0.19 0.24 0.31 0.20 0.15 0.17 0.18 0.90%
P/EPS 5.25 7.38 7.22 4.58 3.66 6.33 9.82 -9.90%
EY 19.05 13.55 13.85 21.84 27.31 15.79 10.19 10.98%
DY 4.32 4.83 6.00 10.75 7.14 0.00 4.29 0.11%
P/NAPS 0.61 0.71 0.79 0.52 0.41 0.44 0.49 3.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 1.30 1.45 1.55 0.92 0.90 0.78 0.81 -
P/RPS 0.18 0.24 0.32 0.20 0.19 0.20 0.21 -2.53%
P/EPS 4.91 7.38 7.46 4.53 4.71 7.37 11.36 -13.03%
EY 20.37 13.55 13.40 22.08 21.24 13.56 8.80 14.99%
DY 4.62 4.83 5.81 10.87 5.56 0.00 3.70 3.76%
P/NAPS 0.57 0.71 0.81 0.51 0.53 0.51 0.56 0.29%

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