[KHIND] YoY Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 12.04%
YoY- 2.22%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 325,035 288,591 241,850 196,025 183,601 185,361 159,681 12.56%
PBT 20,096 13,398 10,748 12,748 11,294 8,571 4,537 28.12%
Tax -3,860 -2,792 -2,881 -4,430 -3,157 -934 -341 49.78%
NP 16,236 10,606 7,867 8,318 8,137 7,637 4,196 25.27%
-
NP to SH 16,236 10,606 7,867 8,318 8,137 7,660 4,240 25.05%
-
Tax Rate 19.21% 20.84% 26.80% 34.75% 27.95% 10.90% 7.52% -
Total Cost 308,799 277,985 233,983 187,707 175,464 177,724 155,485 12.10%
-
Net Worth 104,153 90,933 82,100 76,498 71,667 67,633 61,219 9.25%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 4,005 2,403 2,803 3,604 4,006 2,003 - -
Div Payout % 24.67% 22.66% 35.64% 43.34% 49.24% 26.15% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 104,153 90,933 82,100 76,498 71,667 67,633 61,219 9.25%
NOSH 40,059 40,059 40,048 40,051 40,064 40,062 40,075 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 5.00% 3.68% 3.25% 4.24% 4.43% 4.12% 2.63% -
ROE 15.59% 11.66% 9.58% 10.87% 11.35% 11.33% 6.93% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 811.39 720.41 603.89 489.43 458.26 462.68 398.45 12.57%
EPS 40.53 26.48 19.64 20.76 20.31 19.12 10.58 25.06%
DPS 10.00 6.00 7.00 9.00 10.00 5.00 0.00 -
NAPS 2.60 2.27 2.05 1.91 1.7888 1.6882 1.5276 9.25%
Adjusted Per Share Value based on latest NOSH - 40,109
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 773.17 686.48 575.30 466.29 436.74 440.93 379.84 12.56%
EPS 38.62 25.23 18.71 19.79 19.36 18.22 10.09 25.04%
DPS 9.53 5.72 6.67 8.57 9.53 4.76 0.00 -
NAPS 2.4775 2.1631 1.953 1.8197 1.7048 1.6088 1.4563 9.25%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 2.48 1.39 1.45 1.50 0.93 0.70 0.67 -
P/RPS 0.31 0.19 0.24 0.31 0.20 0.15 0.17 10.52%
P/EPS 6.12 5.25 7.38 7.22 4.58 3.66 6.33 -0.56%
EY 16.34 19.05 13.55 13.85 21.84 27.31 15.79 0.57%
DY 4.03 4.32 4.83 6.00 10.75 7.14 0.00 -
P/NAPS 0.95 0.61 0.71 0.79 0.52 0.41 0.44 13.67%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 23/02/12 22/02/11 25/02/10 26/02/09 26/02/08 -
Price 2.98 1.30 1.45 1.55 0.92 0.90 0.78 -
P/RPS 0.37 0.18 0.24 0.32 0.20 0.19 0.20 10.78%
P/EPS 7.35 4.91 7.38 7.46 4.53 4.71 7.37 -0.04%
EY 13.60 20.37 13.55 13.40 22.08 21.24 13.56 0.04%
DY 3.36 4.62 4.83 5.81 10.87 5.56 0.00 -
P/NAPS 1.15 0.57 0.71 0.81 0.51 0.53 0.51 14.49%

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