[KHIND] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -38.38%
YoY- -3.67%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 76,871 53,276 49,419 46,914 43,394 44,453 40,698 11.17%
PBT 4,496 1,073 2,629 2,478 1,518 1,477 970 29.09%
Tax -585 -163 -1,735 -561 450 -67 644 -
NP 3,911 910 894 1,917 1,968 1,410 1,614 15.87%
-
NP to SH 3,911 910 894 1,917 1,990 1,418 1,757 14.25%
-
Tax Rate 13.01% 15.19% 65.99% 22.64% -29.64% 4.54% -66.39% -
Total Cost 72,960 52,366 48,525 44,997 41,426 43,043 39,084 10.95%
-
Net Worth 90,933 81,816 40,109 40,021 67,595 61,190 57,600 7.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,403 - 3,609 2,001 2,002 - 1,202 12.22%
Div Payout % 61.46% - 403.79% 104.39% 100.60% - 68.41% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 90,933 81,816 40,109 40,021 67,595 61,190 57,600 7.89%
NOSH 40,059 39,910 40,109 40,021 40,040 40,056 40,067 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.09% 1.71% 1.81% 4.09% 4.54% 3.17% 3.97% -
ROE 4.30% 1.11% 2.23% 4.79% 2.94% 2.32% 3.05% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 191.89 133.49 123.21 117.22 108.38 110.98 101.57 11.17%
EPS 9.76 2.27 2.23 4.79 4.97 3.54 4.39 14.22%
DPS 6.00 0.00 9.00 5.00 5.00 0.00 3.00 12.23%
NAPS 2.27 2.05 1.00 1.00 1.6882 1.5276 1.4376 7.90%
Adjusted Per Share Value based on latest NOSH - 40,021
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 182.86 126.73 117.56 111.60 103.22 105.74 96.81 11.17%
EPS 9.30 2.16 2.13 4.56 4.73 3.37 4.18 14.24%
DPS 5.72 0.00 8.59 4.76 4.76 0.00 2.86 12.23%
NAPS 2.1631 1.9462 0.9541 0.952 1.6079 1.4556 1.3702 7.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.39 1.45 1.50 0.93 0.70 0.67 0.70 -
P/RPS 0.72 1.09 1.22 0.79 0.65 0.60 0.69 0.71%
P/EPS 14.24 63.59 67.30 19.42 14.08 18.93 15.96 -1.88%
EY 7.02 1.57 1.49 5.15 7.10 5.28 6.26 1.92%
DY 4.32 0.00 6.00 5.38 7.14 0.00 4.29 0.11%
P/NAPS 0.61 0.71 1.50 0.93 0.41 0.44 0.49 3.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 1.30 1.45 1.55 0.92 0.90 0.78 0.81 -
P/RPS 0.68 1.09 1.26 0.78 0.83 0.70 0.80 -2.66%
P/EPS 13.32 63.59 69.54 19.21 18.11 22.03 18.47 -5.29%
EY 7.51 1.57 1.44 5.21 5.52 4.54 5.41 5.61%
DY 4.62 0.00 5.81 5.43 5.56 0.00 3.70 3.76%
P/NAPS 0.57 0.71 1.55 0.92 0.53 0.51 0.56 0.29%

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