[KHIND] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -34.42%
YoY- -18.97%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 83,527 90,153 79,069 80,578 76,871 53,276 49,419 9.13%
PBT 1,621 2,938 3,532 3,431 4,496 1,073 2,629 -7.73%
Tax -420 -1,584 -465 -262 -585 -163 -1,735 -21.03%
NP 1,201 1,354 3,067 3,169 3,911 910 894 5.03%
-
NP to SH 1,201 1,354 3,067 3,169 3,911 910 894 5.03%
-
Tax Rate 25.91% 53.91% 13.17% 7.64% 13.01% 15.19% 65.99% -
Total Cost 82,326 88,799 76,002 77,409 72,960 52,366 48,525 9.20%
-
Net Worth 128,989 122,179 113,366 104,153 90,933 81,816 40,109 21.47%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 2,403 - 3,609 -
Div Payout % - - - - 61.46% - 403.79% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 128,989 122,179 113,366 104,153 90,933 81,816 40,109 21.47%
NOSH 40,059 40,059 40,059 40,059 40,059 39,910 40,109 -0.02%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.44% 1.50% 3.88% 3.93% 5.09% 1.71% 1.81% -
ROE 0.93% 1.11% 2.71% 3.04% 4.30% 1.11% 2.23% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 208.51 225.05 197.38 201.15 191.89 133.49 123.21 9.15%
EPS 3.00 3.38 7.66 7.91 9.76 2.27 2.23 5.06%
DPS 0.00 0.00 0.00 0.00 6.00 0.00 9.00 -
NAPS 3.22 3.05 2.83 2.60 2.27 2.05 1.00 21.49%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 198.69 214.45 188.08 191.67 182.86 126.73 117.56 9.13%
EPS 2.86 3.22 7.30 7.54 9.30 2.16 2.13 5.02%
DPS 0.00 0.00 0.00 0.00 5.72 0.00 8.59 -
NAPS 3.0683 2.9063 2.6967 2.4775 2.1631 1.9462 0.9541 21.47%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 2.20 2.21 2.10 2.48 1.39 1.45 1.50 -
P/RPS 1.06 0.98 1.06 1.23 0.72 1.09 1.22 -2.31%
P/EPS 73.38 65.38 27.43 31.35 14.24 63.59 67.30 1.45%
EY 1.36 1.53 3.65 3.19 7.02 1.57 1.49 -1.50%
DY 0.00 0.00 0.00 0.00 4.32 0.00 6.00 -
P/NAPS 0.68 0.72 0.74 0.95 0.61 0.71 1.50 -12.34%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 22/02/17 25/02/16 26/02/15 26/02/14 26/02/13 23/02/12 22/02/11 -
Price 2.29 2.26 2.48 2.98 1.30 1.45 1.55 -
P/RPS 1.10 1.00 1.26 1.48 0.68 1.09 1.26 -2.23%
P/EPS 76.38 66.86 32.39 37.67 13.32 63.59 69.54 1.57%
EY 1.31 1.50 3.09 2.65 7.51 1.57 1.44 -1.56%
DY 0.00 0.00 0.00 0.00 4.62 0.00 5.81 -
P/NAPS 0.71 0.74 0.88 1.15 0.57 0.71 1.55 -12.19%

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