[KHIND] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
15-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 30.44%
YoY- 118.89%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 364,913 322,635 325,314 310,446 245,132 232,602 195,959 10.90%
PBT 14,318 10,513 17,464 17,851 9,038 13,065 14,246 0.08%
Tax -4,080 -1,744 -3,307 -3,435 -2,452 -4,534 -3,725 1.52%
NP 10,238 8,769 14,157 14,416 6,586 8,531 10,521 -0.45%
-
NP to SH 10,238 8,769 14,157 14,416 6,586 8,531 10,521 -0.45%
-
Tax Rate 28.50% 16.59% 18.94% 19.24% 27.13% 34.70% 26.15% -
Total Cost 354,675 313,866 311,157 296,030 238,546 224,071 185,438 11.40%
-
Net Worth 127,765 118,174 109,761 98,945 86,928 82,534 76,603 8.89%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 2,804 4,005 4,005 2,403 2,800 3,609 2,001 5.77%
Div Payout % 27.39% 45.68% 28.30% 16.67% 42.51% 42.31% 19.02% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 127,765 118,174 109,761 98,945 86,928 82,534 76,603 8.89%
NOSH 40,059 40,059 40,059 40,059 40,059 40,065 40,058 0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 2.81% 2.72% 4.35% 4.64% 2.69% 3.67% 5.37% -
ROE 8.01% 7.42% 12.90% 14.57% 7.58% 10.34% 13.73% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 911.10 805.40 812.09 774.97 611.93 580.55 489.18 10.91%
EPS 25.56 21.89 35.34 35.99 16.44 21.29 26.26 -0.44%
DPS 7.00 10.00 10.00 6.00 7.00 9.00 5.00 5.76%
NAPS 3.19 2.95 2.74 2.47 2.17 2.06 1.9123 8.89%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 868.03 767.47 773.84 738.47 583.11 553.30 466.14 10.90%
EPS 24.35 20.86 33.68 34.29 15.67 20.29 25.03 -0.45%
DPS 6.67 9.53 9.53 5.72 6.66 8.59 4.76 5.77%
NAPS 3.0392 2.8111 2.6109 2.3537 2.0678 1.9633 1.8222 8.89%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.92 2.10 2.70 1.52 1.36 1.45 1.15 -
P/RPS 0.21 0.26 0.33 0.20 0.22 0.25 0.24 -2.19%
P/EPS 7.51 9.59 7.64 4.22 8.27 6.81 4.38 9.39%
EY 13.31 10.42 13.09 23.68 12.09 14.68 22.84 -8.59%
DY 3.65 4.76 3.70 3.95 5.15 6.21 4.35 -2.87%
P/NAPS 0.60 0.71 0.99 0.62 0.63 0.70 0.60 0.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 25/08/15 26/08/14 15/08/13 09/08/12 11/08/11 29/07/10 -
Price 2.12 1.90 2.87 1.60 1.40 1.45 1.30 -
P/RPS 0.23 0.24 0.35 0.21 0.23 0.25 0.27 -2.63%
P/EPS 8.29 8.68 8.12 4.45 8.52 6.81 4.95 8.96%
EY 12.06 11.52 12.31 22.49 11.74 14.68 20.20 -8.23%
DY 3.30 5.26 3.48 3.75 5.00 6.21 3.85 -2.53%
P/NAPS 0.66 0.64 1.05 0.65 0.65 0.70 0.68 -0.49%

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