[KHIND] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 14.96%
YoY- 127.32%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 195,959 182,564 177,973 150,755 153,465 149,608 142,262 5.47%
PBT 14,246 9,818 6,287 3,248 3,288 3,745 4,849 19.66%
Tax -3,725 -1,617 -817 204 -1,363 -424 -1,605 15.05%
NP 10,521 8,201 5,470 3,452 1,925 3,321 3,244 21.65%
-
NP to SH 10,521 8,223 5,477 3,603 1,585 3,227 3,244 21.65%
-
Tax Rate 26.15% 16.47% 13.00% -6.28% 41.45% 11.32% 33.10% -
Total Cost 185,438 174,363 172,503 147,303 151,540 146,287 139,018 4.91%
-
Net Worth 76,603 68,840 63,751 58,334 56,076 50,069 48,434 7.93%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 2,001 2,002 - 1,202 2,003 2,403 4,001 -10.90%
Div Payout % 19.02% 24.35% - 33.36% 126.39% 74.48% 123.36% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 76,603 68,840 63,751 58,334 56,076 50,069 48,434 7.93%
NOSH 40,058 40,086 40,072 40,023 40,000 40,081 40,031 0.01%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.37% 4.49% 3.07% 2.29% 1.25% 2.22% 2.28% -
ROE 13.73% 11.95% 8.59% 6.18% 2.83% 6.44% 6.70% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 489.18 455.43 444.13 376.67 383.66 373.26 355.37 5.46%
EPS 26.26 20.51 13.67 9.00 3.96 8.05 8.10 21.64%
DPS 5.00 5.00 0.00 3.00 5.00 6.00 10.00 -10.90%
NAPS 1.9123 1.7173 1.5909 1.4575 1.4019 1.2492 1.2099 7.92%
Adjusted Per Share Value based on latest NOSH - 40,023
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 466.14 434.27 423.35 358.61 365.05 355.88 338.40 5.48%
EPS 25.03 19.56 13.03 8.57 3.77 7.68 7.72 21.64%
DPS 4.76 4.76 0.00 2.86 4.77 5.72 9.52 -10.90%
NAPS 1.8222 1.6375 1.5165 1.3876 1.3339 1.191 1.1521 7.93%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.15 0.76 0.82 0.75 0.63 0.80 0.83 -
P/RPS 0.24 0.17 0.18 0.20 0.16 0.21 0.23 0.71%
P/EPS 4.38 3.70 6.00 8.33 15.90 9.94 10.24 -13.19%
EY 22.84 26.99 16.67 12.00 6.29 10.06 9.76 15.21%
DY 4.35 6.58 0.00 4.00 7.94 7.50 12.05 -15.61%
P/NAPS 0.60 0.44 0.52 0.51 0.45 0.64 0.69 -2.30%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 29/07/10 31/07/09 19/08/08 21/08/07 22/08/06 23/08/05 17/08/04 -
Price 1.30 0.88 0.90 0.74 0.57 0.95 0.73 -
P/RPS 0.27 0.19 0.20 0.20 0.15 0.25 0.21 4.27%
P/EPS 4.95 4.29 6.58 8.22 14.38 11.80 9.01 -9.49%
EY 20.20 23.31 15.19 12.17 6.95 8.47 11.10 10.48%
DY 3.85 5.68 0.00 4.05 8.77 6.32 13.70 -19.05%
P/NAPS 0.68 0.51 0.57 0.51 0.41 0.76 0.60 2.10%

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