[KHIND] YoY Quarter Result on 30-Jun-2008 [#2]

Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 571.52%
YoY- 30.58%
View:
Show?
Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 62,350 52,398 46,788 48,223 39,691 38,387 41,119 7.18%
PBT 4,587 4,986 3,304 2,602 1,812 1,651 1,695 18.03%
Tax -888 -880 -979 -385 -40 -229 -130 37.72%
NP 3,699 4,106 2,325 2,217 1,772 1,422 1,565 15.40%
-
NP to SH 3,699 4,106 2,325 2,216 1,697 1,228 1,475 16.55%
-
Tax Rate 19.36% 17.65% 29.63% 14.80% 2.21% 13.87% 7.67% -
Total Cost 58,651 48,292 44,463 46,006 37,919 36,965 39,554 6.78%
-
Net Worth 82,534 76,603 68,840 63,751 58,334 56,076 50,069 8.68%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 82,534 76,603 68,840 63,751 58,334 56,076 50,069 8.68%
NOSH 40,065 40,058 40,086 40,072 40,023 40,000 40,081 -0.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 5.93% 7.84% 4.97% 4.60% 4.46% 3.70% 3.81% -
ROE 4.48% 5.36% 3.38% 3.48% 2.91% 2.19% 2.95% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 155.62 130.80 116.72 120.34 99.17 95.97 102.59 7.18%
EPS 9.23 10.25 5.80 5.53 4.24 3.07 3.68 16.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.9123 1.7173 1.5909 1.4575 1.4019 1.2492 8.68%
Adjusted Per Share Value based on latest NOSH - 40,072
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 148.31 124.64 111.30 114.71 94.41 91.31 97.81 7.18%
EPS 8.80 9.77 5.53 5.27 4.04 2.92 3.51 16.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9633 1.8222 1.6375 1.5165 1.3876 1.3339 1.191 8.68%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.45 1.15 0.76 0.82 0.75 0.63 0.80 -
P/RPS 0.93 0.88 0.65 0.68 0.76 0.66 0.78 2.97%
P/EPS 15.71 11.22 13.10 14.83 17.69 20.52 21.74 -5.26%
EY 6.37 8.91 7.63 6.74 5.65 4.87 4.60 5.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.44 0.52 0.51 0.45 0.64 1.50%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 11/08/11 29/07/10 31/07/09 19/08/08 21/08/07 22/08/06 23/08/05 -
Price 1.45 1.30 0.88 0.90 0.74 0.57 0.95 -
P/RPS 0.93 0.99 0.75 0.75 0.75 0.59 0.93 0.00%
P/EPS 15.71 12.68 15.17 16.27 17.45 18.57 25.82 -7.94%
EY 6.37 7.88 6.59 6.14 5.73 5.39 3.87 8.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.68 0.51 0.57 0.51 0.41 0.76 -1.36%

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