[KHIND] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 4.11%
YoY- 488.34%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 153,465 149,608 142,262 151,508 146,690 129,982 96,244 8.08%
PBT 3,288 3,745 4,849 4,588 444 3,641 5,737 -8.85%
Tax -1,363 -424 -1,605 -1,689 -1,207 -338 -806 9.14%
NP 1,925 3,321 3,244 2,899 -763 3,303 4,931 -14.50%
-
NP to SH 1,585 3,227 3,244 2,963 -763 2,023 4,931 -17.22%
-
Tax Rate 41.45% 11.32% 33.10% 36.81% 271.85% 9.28% 14.05% -
Total Cost 151,540 146,287 139,018 148,609 147,453 126,679 91,313 8.80%
-
Net Worth 56,076 50,069 48,434 51,151 49,548 53,058 54,299 0.53%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 2,003 2,403 4,001 3,998 1,895 - 525 24.99%
Div Payout % 126.39% 74.48% 123.36% 134.96% 0.00% - 10.65% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 56,076 50,069 48,434 51,151 49,548 53,058 54,299 0.53%
NOSH 40,000 40,081 40,031 40,056 39,999 29,976 30,000 4.90%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.25% 2.22% 2.28% 1.91% -0.52% 2.54% 5.12% -
ROE 2.83% 6.44% 6.70% 5.79% -1.54% 3.81% 9.08% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 383.66 373.26 355.37 378.24 366.73 433.61 320.81 3.02%
EPS 3.96 8.05 8.10 7.40 -1.91 6.75 16.44 -21.11%
DPS 5.00 6.00 10.00 10.00 4.74 0.00 1.75 19.11%
NAPS 1.4019 1.2492 1.2099 1.277 1.2387 1.77 1.81 -4.16%
Adjusted Per Share Value based on latest NOSH - 40,056
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 365.05 355.88 338.40 360.40 348.94 309.19 228.94 8.08%
EPS 3.77 7.68 7.72 7.05 -1.81 4.81 11.73 -17.22%
DPS 4.77 5.72 9.52 9.51 4.51 0.00 1.25 24.99%
NAPS 1.3339 1.191 1.1521 1.2168 1.1786 1.2621 1.2917 0.53%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.63 0.80 0.83 0.86 1.14 1.60 2.97 -
P/RPS 0.16 0.21 0.23 0.23 0.31 0.37 0.93 -25.41%
P/EPS 15.90 9.94 10.24 11.63 -59.76 23.71 18.07 -2.10%
EY 6.29 10.06 9.76 8.60 -1.67 4.22 5.53 2.16%
DY 7.94 7.50 12.05 11.63 4.16 0.00 0.59 54.19%
P/NAPS 0.45 0.64 0.69 0.67 0.92 0.90 1.64 -19.38%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 22/08/06 23/08/05 17/08/04 19/08/03 13/08/02 14/08/01 23/08/00 -
Price 0.57 0.95 0.73 1.01 1.10 1.80 2.96 -
P/RPS 0.15 0.25 0.21 0.27 0.30 0.42 0.92 -26.07%
P/EPS 14.38 11.80 9.01 13.65 -57.67 26.67 18.01 -3.68%
EY 6.95 8.47 11.10 7.32 -1.73 3.75 5.55 3.81%
DY 8.77 6.32 13.70 9.90 4.31 0.00 0.59 56.77%
P/NAPS 0.41 0.76 0.60 0.79 0.89 1.02 1.64 -20.62%

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