[KHIND] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
11-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -4.55%
YoY- -18.91%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 325,314 310,446 245,132 232,602 195,959 182,564 177,973 10.57%
PBT 17,464 17,851 9,038 13,065 14,246 9,818 6,287 18.55%
Tax -3,307 -3,435 -2,452 -4,534 -3,725 -1,617 -817 26.22%
NP 14,157 14,416 6,586 8,531 10,521 8,201 5,470 17.16%
-
NP to SH 14,157 14,416 6,586 8,531 10,521 8,223 5,477 17.14%
-
Tax Rate 18.94% 19.24% 27.13% 34.70% 26.15% 16.47% 13.00% -
Total Cost 311,157 296,030 238,546 224,071 185,438 174,363 172,503 10.32%
-
Net Worth 109,761 98,945 86,928 82,534 76,603 68,840 63,751 9.47%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 4,005 2,403 2,800 3,609 2,001 2,002 - -
Div Payout % 28.30% 16.67% 42.51% 42.31% 19.02% 24.35% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 109,761 98,945 86,928 82,534 76,603 68,840 63,751 9.47%
NOSH 40,059 40,059 40,059 40,065 40,058 40,086 40,072 -0.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.35% 4.64% 2.69% 3.67% 5.37% 4.49% 3.07% -
ROE 12.90% 14.57% 7.58% 10.34% 13.73% 11.95% 8.59% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 812.09 774.97 611.93 580.55 489.18 455.43 444.13 10.57%
EPS 35.34 35.99 16.44 21.29 26.26 20.51 13.67 17.14%
DPS 10.00 6.00 7.00 9.00 5.00 5.00 0.00 -
NAPS 2.74 2.47 2.17 2.06 1.9123 1.7173 1.5909 9.47%
Adjusted Per Share Value based on latest NOSH - 40,065
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 773.84 738.47 583.11 553.30 466.14 434.27 423.35 10.57%
EPS 33.68 34.29 15.67 20.29 25.03 19.56 13.03 17.14%
DPS 9.53 5.72 6.66 8.59 4.76 4.76 0.00 -
NAPS 2.6109 2.3537 2.0678 1.9633 1.8222 1.6375 1.5165 9.47%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 2.70 1.52 1.36 1.45 1.15 0.76 0.82 -
P/RPS 0.33 0.20 0.22 0.25 0.24 0.17 0.18 10.62%
P/EPS 7.64 4.22 8.27 6.81 4.38 3.70 6.00 4.10%
EY 13.09 23.68 12.09 14.68 22.84 26.99 16.67 -3.94%
DY 3.70 3.95 5.15 6.21 4.35 6.58 0.00 -
P/NAPS 0.99 0.62 0.63 0.70 0.60 0.44 0.52 11.32%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 26/08/14 15/08/13 09/08/12 11/08/11 29/07/10 31/07/09 19/08/08 -
Price 2.87 1.60 1.40 1.45 1.30 0.88 0.90 -
P/RPS 0.35 0.21 0.23 0.25 0.27 0.19 0.20 9.77%
P/EPS 8.12 4.45 8.52 6.81 4.95 4.29 6.58 3.56%
EY 12.31 22.49 11.74 14.68 20.20 23.31 15.19 -3.44%
DY 3.48 3.75 5.00 6.21 3.85 5.68 0.00 -
P/NAPS 1.05 0.65 0.65 0.70 0.68 0.51 0.57 10.71%

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