[KHIND] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
09-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -8.83%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 322,635 325,314 310,446 245,132 232,602 195,959 182,564 9.95%
PBT 10,513 17,464 17,851 9,038 13,065 14,246 9,818 1.14%
Tax -1,744 -3,307 -3,435 -2,452 -4,534 -3,725 -1,617 1.26%
NP 8,769 14,157 14,416 6,586 8,531 10,521 8,201 1.12%
-
NP to SH 8,769 14,157 14,416 6,586 8,531 10,521 8,223 1.07%
-
Tax Rate 16.59% 18.94% 19.24% 27.13% 34.70% 26.15% 16.47% -
Total Cost 313,866 311,157 296,030 238,546 224,071 185,438 174,363 10.28%
-
Net Worth 118,174 109,761 98,945 86,928 82,534 76,603 68,840 9.41%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 4,005 4,005 2,403 2,800 3,609 2,001 2,002 12.24%
Div Payout % 45.68% 28.30% 16.67% 42.51% 42.31% 19.02% 24.35% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 118,174 109,761 98,945 86,928 82,534 76,603 68,840 9.41%
NOSH 40,059 40,059 40,059 40,059 40,065 40,058 40,086 -0.01%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.72% 4.35% 4.64% 2.69% 3.67% 5.37% 4.49% -
ROE 7.42% 12.90% 14.57% 7.58% 10.34% 13.73% 11.95% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 805.40 812.09 774.97 611.93 580.55 489.18 455.43 9.96%
EPS 21.89 35.34 35.99 16.44 21.29 26.26 20.51 1.09%
DPS 10.00 10.00 6.00 7.00 9.00 5.00 5.00 12.24%
NAPS 2.95 2.74 2.47 2.17 2.06 1.9123 1.7173 9.43%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 767.47 773.84 738.47 583.11 553.30 466.14 434.27 9.95%
EPS 20.86 33.68 34.29 15.67 20.29 25.03 19.56 1.07%
DPS 9.53 9.53 5.72 6.66 8.59 4.76 4.76 12.25%
NAPS 2.8111 2.6109 2.3537 2.0678 1.9633 1.8222 1.6375 9.42%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 2.10 2.70 1.52 1.36 1.45 1.15 0.76 -
P/RPS 0.26 0.33 0.20 0.22 0.25 0.24 0.17 7.33%
P/EPS 9.59 7.64 4.22 8.27 6.81 4.38 3.70 17.19%
EY 10.42 13.09 23.68 12.09 14.68 22.84 26.99 -14.66%
DY 4.76 3.70 3.95 5.15 6.21 4.35 6.58 -5.25%
P/NAPS 0.71 0.99 0.62 0.63 0.70 0.60 0.44 8.29%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 25/08/15 26/08/14 15/08/13 09/08/12 11/08/11 29/07/10 31/07/09 -
Price 1.90 2.87 1.60 1.40 1.45 1.30 0.88 -
P/RPS 0.24 0.35 0.21 0.23 0.25 0.27 0.19 3.96%
P/EPS 8.68 8.12 4.45 8.52 6.81 4.95 4.29 12.45%
EY 11.52 12.31 22.49 11.74 14.68 20.20 23.31 -11.07%
DY 5.26 3.48 3.75 5.00 6.21 3.85 5.68 -1.27%
P/NAPS 0.64 1.05 0.65 0.65 0.70 0.68 0.51 3.85%

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