[KHIND] YoY TTM Result on 30-Sep-2010 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -11.22%
YoY- 13.78%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 321,328 264,996 237,993 193,520 180,081 186,420 155,926 12.79%
PBT 21,161 9,975 12,304 12,597 10,334 8,530 4,030 31.80%
Tax -4,183 -2,370 -4,453 -3,256 -2,146 -1,451 370 -
NP 16,978 7,605 7,851 9,341 8,188 7,079 4,400 25.21%
-
NP to SH 16,978 7,605 7,851 9,341 8,210 7,088 4,579 24.38%
-
Tax Rate 19.77% 23.76% 36.19% 25.85% 20.77% 17.01% -9.18% -
Total Cost 304,350 257,391 230,142 184,179 171,893 179,341 151,526 12.31%
-
Net Worth 100,548 88,930 80,000 78,333 71,801 66,981 59,851 9.02%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 6,409 - 6,409 2,001 2,002 - 1,202 32.14%
Div Payout % 37.75% - 81.64% 21.42% 24.39% - 26.25% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 100,548 88,930 80,000 78,333 71,801 66,981 59,851 9.02%
NOSH 40,059 40,059 40,000 40,062 40,038 40,051 40,026 0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.28% 2.87% 3.30% 4.83% 4.55% 3.80% 2.82% -
ROE 16.89% 8.55% 9.81% 11.92% 11.43% 10.58% 7.65% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 802.14 661.51 594.98 483.05 449.77 465.45 389.56 12.77%
EPS 42.38 18.98 19.63 23.32 20.51 17.70 11.44 24.36%
DPS 16.00 0.00 16.00 5.00 5.00 0.00 3.00 32.14%
NAPS 2.51 2.22 2.00 1.9553 1.7933 1.6724 1.4953 9.00%
Adjusted Per Share Value based on latest NOSH - 40,062
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 764.36 630.36 566.12 460.33 428.37 443.45 370.91 12.79%
EPS 40.39 18.09 18.68 22.22 19.53 16.86 10.89 24.39%
DPS 15.25 0.00 15.25 4.76 4.76 0.00 2.86 32.14%
NAPS 2.3918 2.1154 1.903 1.8634 1.708 1.5933 1.4237 9.02%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.98 1.40 1.40 1.47 0.90 0.94 0.80 -
P/RPS 0.25 0.21 0.24 0.30 0.20 0.20 0.21 2.94%
P/EPS 4.67 7.37 7.13 6.30 4.39 5.31 6.99 -6.49%
EY 21.41 13.56 14.02 15.86 22.78 18.83 14.30 6.95%
DY 8.08 0.00 11.43 3.40 5.56 0.00 3.75 13.63%
P/NAPS 0.79 0.63 0.70 0.75 0.50 0.56 0.54 6.54%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 23/10/12 08/11/11 26/10/10 06/11/09 21/11/08 20/11/07 -
Price 2.65 1.49 1.46 1.45 0.90 0.57 0.61 -
P/RPS 0.33 0.23 0.25 0.30 0.20 0.12 0.16 12.81%
P/EPS 6.25 7.85 7.44 6.22 4.39 3.22 5.33 2.68%
EY 15.99 12.74 13.44 16.08 22.78 31.05 18.75 -2.61%
DY 6.04 0.00 10.96 3.45 5.56 0.00 4.92 3.47%
P/NAPS 1.06 0.67 0.73 0.74 0.50 0.34 0.41 17.13%

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