[KHIND] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 120.62%
YoY- -16.27%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 40,698 43,542 39,606 36,204 44,892 37,695 34,638 2.72%
PBT 970 1,405 1,197 1,254 2,071 494 2,491 -14.53%
Tax 644 -734 798 -45 -627 -459 -992 -
NP 1,614 671 1,995 1,209 1,444 35 1,499 1.23%
-
NP to SH 1,757 609 1,995 1,209 1,444 35 1,499 2.68%
-
Tax Rate -66.39% 52.24% -66.67% 3.59% 30.28% 92.91% 39.82% -
Total Cost 39,084 42,871 37,611 34,995 43,448 37,660 33,139 2.78%
-
Net Worth 57,600 48,287 49,278 46,882 39,977 47,617 54,263 0.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,202 2,003 2,403 2,001 1,998 1,895 - -
Div Payout % 68.41% 328.95% 120.48% 165.56% 138.43% 5,416.67% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 57,600 48,287 49,278 46,882 39,977 47,617 54,263 0.99%
NOSH 40,067 40,065 40,060 40,033 39,977 29,166 29,980 4.95%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.97% 1.54% 5.04% 3.34% 3.22% 0.09% 4.33% -
ROE 3.05% 1.26% 4.05% 2.58% 3.61% 0.07% 2.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 101.57 108.68 98.87 90.44 112.29 129.24 115.54 -2.12%
EPS 4.39 1.52 4.98 3.02 3.61 0.12 5.00 -2.14%
DPS 3.00 5.00 6.00 5.00 5.00 6.50 0.00 -
NAPS 1.4376 1.2052 1.2301 1.1711 1.00 1.6326 1.81 -3.76%
Adjusted Per Share Value based on latest NOSH - 40,033
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.81 103.58 94.21 86.12 106.79 89.67 82.39 2.72%
EPS 4.18 1.45 4.75 2.88 3.43 0.08 3.57 2.66%
DPS 2.86 4.77 5.72 4.76 4.75 4.51 0.00 -
NAPS 1.3702 1.1486 1.1722 1.1152 0.951 1.1327 1.2908 0.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.70 0.70 0.79 0.93 0.98 1.60 2.50 -
P/RPS 0.69 0.64 0.80 1.03 0.87 1.24 2.16 -17.31%
P/EPS 15.96 46.05 15.86 30.79 27.13 1,333.33 50.00 -17.32%
EY 6.26 2.17 6.30 3.25 3.69 0.07 2.00 20.93%
DY 4.29 7.14 7.59 5.38 5.10 4.06 0.00 -
P/NAPS 0.49 0.58 0.64 0.79 0.98 0.98 1.38 -15.84%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 22/02/05 25/02/04 25/02/03 25/02/02 20/02/01 -
Price 0.81 0.68 0.83 0.96 0.90 1.56 1.90 -
P/RPS 0.80 0.63 0.84 1.06 0.80 1.21 1.64 -11.27%
P/EPS 18.47 44.74 16.67 31.79 24.92 1,300.00 38.00 -11.32%
EY 5.41 2.24 6.00 3.15 4.01 0.08 2.63 12.76%
DY 3.70 7.35 7.23 5.21 5.56 4.17 0.00 -
P/NAPS 0.56 0.56 0.67 0.82 0.90 0.96 1.05 -9.94%

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