[KHIND] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
06-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 33.81%
YoY- -0.42%
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 76,031 56,167 50,776 53,215 55,698 47,251 42,080 10.35%
PBT 2,989 2,052 2,813 4,462 3,946 1,703 921 21.65%
Tax -719 -801 -882 -1,351 -822 -188 -354 12.52%
NP 2,270 1,251 1,931 3,111 3,124 1,515 567 25.98%
-
NP to SH 2,270 1,251 1,931 3,111 3,124 1,513 537 27.12%
-
Tax Rate 24.05% 39.04% 31.35% 30.28% 20.83% 11.04% 38.44% -
Total Cost 73,761 54,916 48,845 50,104 52,574 45,736 41,513 10.04%
-
Net Worth 88,930 80,000 78,333 71,801 66,981 59,851 56,701 7.78%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - 2,800 - - - - - -
Div Payout % - 223.82% - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 88,930 80,000 78,333 71,801 66,981 59,851 56,701 7.78%
NOSH 40,059 40,000 40,062 40,038 40,051 40,026 40,074 -0.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 2.99% 2.23% 3.80% 5.85% 5.61% 3.21% 1.35% -
ROE 2.55% 1.56% 2.47% 4.33% 4.66% 2.53% 0.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 189.80 140.42 126.74 132.91 139.07 118.05 105.00 10.36%
EPS 5.67 3.12 4.82 7.77 7.80 3.78 1.34 27.15%
DPS 0.00 7.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.00 1.9553 1.7933 1.6724 1.4953 1.4149 7.78%
Adjusted Per Share Value based on latest NOSH - 40,038
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 180.86 133.61 120.78 126.58 132.49 112.40 100.10 10.35%
EPS 5.40 2.98 4.59 7.40 7.43 3.60 1.28 27.08%
DPS 0.00 6.66 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1154 1.903 1.8634 1.708 1.5933 1.4237 1.3488 7.78%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.40 1.40 1.47 0.90 0.94 0.80 0.57 -
P/RPS 0.74 1.00 1.16 0.68 0.68 0.68 0.54 5.38%
P/EPS 24.71 44.76 30.50 11.58 12.05 21.16 42.54 -8.64%
EY 4.05 2.23 3.28 8.63 8.30 4.73 2.35 9.48%
DY 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.70 0.75 0.50 0.56 0.54 0.40 7.85%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 23/10/12 08/11/11 26/10/10 06/11/09 21/11/08 20/11/07 21/11/06 -
Price 1.49 1.46 1.45 0.90 0.57 0.61 0.66 -
P/RPS 0.79 1.04 1.14 0.68 0.41 0.52 0.63 3.84%
P/EPS 26.29 46.68 30.08 11.58 7.31 16.14 49.25 -9.92%
EY 3.80 2.14 3.32 8.63 13.68 6.20 2.03 11.00%
DY 0.00 4.79 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.73 0.74 0.50 0.34 0.41 0.47 6.08%

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