[KHIND] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 227.19%
YoY- 188.51%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 46,914 43,394 44,453 40,698 43,542 39,606 36,204 4.40%
PBT 2,478 1,518 1,477 970 1,405 1,197 1,254 12.00%
Tax -561 450 -67 644 -734 798 -45 52.21%
NP 1,917 1,968 1,410 1,614 671 1,995 1,209 7.97%
-
NP to SH 1,917 1,990 1,418 1,757 609 1,995 1,209 7.97%
-
Tax Rate 22.64% -29.64% 4.54% -66.39% 52.24% -66.67% 3.59% -
Total Cost 44,997 41,426 43,043 39,084 42,871 37,611 34,995 4.27%
-
Net Worth 40,021 67,595 61,190 57,600 48,287 49,278 46,882 -2.60%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 2,001 2,002 - 1,202 2,003 2,403 2,001 0.00%
Div Payout % 104.39% 100.60% - 68.41% 328.95% 120.48% 165.56% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 40,021 67,595 61,190 57,600 48,287 49,278 46,882 -2.60%
NOSH 40,021 40,040 40,056 40,067 40,065 40,060 40,033 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 4.09% 4.54% 3.17% 3.97% 1.54% 5.04% 3.34% -
ROE 4.79% 2.94% 2.32% 3.05% 1.26% 4.05% 2.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 117.22 108.38 110.98 101.57 108.68 98.87 90.44 4.41%
EPS 4.79 4.97 3.54 4.39 1.52 4.98 3.02 7.98%
DPS 5.00 5.00 0.00 3.00 5.00 6.00 5.00 0.00%
NAPS 1.00 1.6882 1.5276 1.4376 1.2052 1.2301 1.1711 -2.59%
Adjusted Per Share Value based on latest NOSH - 40,067
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 111.60 103.22 105.74 96.81 103.58 94.21 86.12 4.41%
EPS 4.56 4.73 3.37 4.18 1.45 4.75 2.88 7.95%
DPS 4.76 4.76 0.00 2.86 4.77 5.72 4.76 0.00%
NAPS 0.952 1.6079 1.4556 1.3702 1.1486 1.1722 1.1152 -2.60%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.93 0.70 0.67 0.70 0.70 0.79 0.93 -
P/RPS 0.79 0.65 0.60 0.69 0.64 0.80 1.03 -4.32%
P/EPS 19.42 14.08 18.93 15.96 46.05 15.86 30.79 -7.38%
EY 5.15 7.10 5.28 6.26 2.17 6.30 3.25 7.96%
DY 5.38 7.14 0.00 4.29 7.14 7.59 5.38 0.00%
P/NAPS 0.93 0.41 0.44 0.49 0.58 0.64 0.79 2.75%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 26/02/09 26/02/08 27/02/07 23/02/06 22/02/05 25/02/04 -
Price 0.92 0.90 0.78 0.81 0.68 0.83 0.96 -
P/RPS 0.78 0.83 0.70 0.80 0.63 0.84 1.06 -4.97%
P/EPS 19.21 18.11 22.03 18.47 44.74 16.67 31.79 -8.04%
EY 5.21 5.52 4.54 5.41 2.24 6.00 3.15 8.73%
DY 5.43 5.56 0.00 3.70 7.35 7.23 5.21 0.69%
P/NAPS 0.92 0.53 0.51 0.56 0.56 0.67 0.82 1.93%

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