[KHIND] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
29-Jul-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 20.38%
YoY- 27.95%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 310,446 245,132 232,602 195,959 182,564 177,973 150,755 12.78%
PBT 17,851 9,038 13,065 14,246 9,818 6,287 3,248 32.80%
Tax -3,435 -2,452 -4,534 -3,725 -1,617 -817 204 -
NP 14,416 6,586 8,531 10,521 8,201 5,470 3,452 26.87%
-
NP to SH 14,416 6,586 8,531 10,521 8,223 5,477 3,603 25.97%
-
Tax Rate 19.24% 27.13% 34.70% 26.15% 16.47% 13.00% -6.28% -
Total Cost 296,030 238,546 224,071 185,438 174,363 172,503 147,303 12.32%
-
Net Worth 98,945 86,928 82,534 76,603 68,840 63,751 58,334 9.19%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 2,403 2,800 3,609 2,001 2,002 - 1,202 12.22%
Div Payout % 16.67% 42.51% 42.31% 19.02% 24.35% - 33.36% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 98,945 86,928 82,534 76,603 68,840 63,751 58,334 9.19%
NOSH 40,059 40,059 40,065 40,058 40,086 40,072 40,023 0.01%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.64% 2.69% 3.67% 5.37% 4.49% 3.07% 2.29% -
ROE 14.57% 7.58% 10.34% 13.73% 11.95% 8.59% 6.18% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 774.97 611.93 580.55 489.18 455.43 444.13 376.67 12.76%
EPS 35.99 16.44 21.29 26.26 20.51 13.67 9.00 25.95%
DPS 6.00 7.00 9.00 5.00 5.00 0.00 3.00 12.23%
NAPS 2.47 2.17 2.06 1.9123 1.7173 1.5909 1.4575 9.18%
Adjusted Per Share Value based on latest NOSH - 40,058
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 738.47 583.11 553.30 466.14 434.27 423.35 358.61 12.78%
EPS 34.29 15.67 20.29 25.03 19.56 13.03 8.57 25.97%
DPS 5.72 6.66 8.59 4.76 4.76 0.00 2.86 12.23%
NAPS 2.3537 2.0678 1.9633 1.8222 1.6375 1.5165 1.3876 9.19%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.52 1.36 1.45 1.15 0.76 0.82 0.75 -
P/RPS 0.20 0.22 0.25 0.24 0.17 0.18 0.20 0.00%
P/EPS 4.22 8.27 6.81 4.38 3.70 6.00 8.33 -10.70%
EY 23.68 12.09 14.68 22.84 26.99 16.67 12.00 11.98%
DY 3.95 5.15 6.21 4.35 6.58 0.00 4.00 -0.20%
P/NAPS 0.62 0.63 0.70 0.60 0.44 0.52 0.51 3.30%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 15/08/13 09/08/12 11/08/11 29/07/10 31/07/09 19/08/08 21/08/07 -
Price 1.60 1.40 1.45 1.30 0.88 0.90 0.74 -
P/RPS 0.21 0.23 0.25 0.27 0.19 0.20 0.20 0.81%
P/EPS 4.45 8.52 6.81 4.95 4.29 6.58 8.22 -9.71%
EY 22.49 11.74 14.68 20.20 23.31 15.19 12.17 10.76%
DY 3.75 5.00 6.21 3.85 5.68 0.00 4.05 -1.27%
P/NAPS 0.65 0.65 0.70 0.68 0.51 0.57 0.51 4.12%

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