[KHIND] YoY Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -75.87%
YoY- 44.7%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 68,569 61,339 54,907 70,057 43,432 36,684 38,046 10.31%
PBT 1,854 2,446 1,811 3,036 2,320 1,050 505 24.19%
Tax -482 -636 -447 -1,029 -933 -266 -177 18.16%
NP 1,372 1,810 1,364 2,007 1,387 784 328 26.92%
-
NP to SH 1,372 1,810 1,364 2,007 1,387 784 330 26.79%
-
Tax Rate 26.00% 26.00% 24.68% 33.89% 40.22% 25.33% 35.05% -
Total Cost 67,197 59,529 53,543 68,050 42,045 35,900 37,718 10.09%
-
Net Worth 105,355 92,536 83,322 40,082 72,621 68,447 61,693 9.32%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 2,805 - - - -
Div Payout % - - - 139.80% - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 105,355 92,536 83,322 40,082 72,621 68,447 61,693 9.32%
NOSH 40,059 40,059 40,059 40,082 40,086 39,999 40,243 -0.07%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 2.00% 2.95% 2.48% 2.86% 3.19% 2.14% 0.86% -
ROE 1.30% 1.96% 1.64% 5.01% 1.91% 1.15% 0.53% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 171.17 153.12 137.07 174.78 108.35 91.71 94.54 10.39%
EPS 3.42 4.52 3.40 5.01 3.46 1.96 0.82 26.85%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.63 2.31 2.08 1.00 1.8116 1.7112 1.533 9.40%
Adjusted Per Share Value based on latest NOSH - 40,082
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 163.11 145.91 130.61 166.65 103.31 87.26 90.50 10.31%
EPS 3.26 4.31 3.24 4.77 3.30 1.86 0.78 26.90%
DPS 0.00 0.00 0.00 6.67 0.00 0.00 0.00 -
NAPS 2.5061 2.2012 1.982 0.9535 1.7275 1.6282 1.4675 9.32%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 2.77 1.33 1.30 1.58 1.05 0.80 0.96 -
P/RPS 1.62 0.87 0.95 0.90 0.97 0.87 1.02 8.01%
P/EPS 80.88 29.44 38.18 31.55 30.35 40.82 117.07 -5.97%
EY 1.24 3.40 2.62 3.17 3.30 2.45 0.85 6.49%
DY 0.00 0.00 0.00 4.43 0.00 0.00 0.00 -
P/NAPS 1.05 0.58 0.63 1.58 0.58 0.47 0.63 8.88%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 15/05/14 14/05/13 21/05/12 19/05/11 18/05/10 15/05/09 21/05/08 -
Price 3.00 1.35 1.30 1.45 1.15 0.90 0.90 -
P/RPS 1.75 0.88 0.95 0.83 1.06 0.98 0.95 10.71%
P/EPS 87.59 29.88 38.18 28.96 33.24 45.92 109.76 -3.68%
EY 1.14 3.35 2.62 3.45 3.01 2.18 0.91 3.82%
DY 0.00 0.00 0.00 4.83 0.00 0.00 0.00 -
P/NAPS 1.14 0.58 0.63 1.45 0.63 0.53 0.59 11.59%

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