[KHIND] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.47%
YoY- -3.13%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 326,684 320,560 321,328 264,996 237,993 193,520 180,081 10.43%
PBT 9,756 14,614 21,161 9,975 12,304 12,597 10,334 -0.95%
Tax -1,863 -2,350 -4,183 -2,370 -4,453 -3,256 -2,146 -2.32%
NP 7,893 12,264 16,978 7,605 7,851 9,341 8,188 -0.60%
-
NP to SH 7,893 12,264 16,978 7,605 7,851 9,341 8,210 -0.65%
-
Tax Rate 19.10% 16.08% 19.77% 23.76% 36.19% 25.85% 20.77% -
Total Cost 318,791 308,296 304,350 257,391 230,142 184,179 171,893 10.83%
-
Net Worth 125,384 112,966 100,548 88,930 80,000 78,333 71,801 9.73%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,804 4,005 6,409 - 6,409 2,001 2,002 5.77%
Div Payout % 35.53% 32.66% 37.75% - 81.64% 21.42% 24.39% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 125,384 112,966 100,548 88,930 80,000 78,333 71,801 9.73%
NOSH 40,059 40,059 40,059 40,059 40,000 40,062 40,038 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.42% 3.83% 5.28% 2.87% 3.30% 4.83% 4.55% -
ROE 6.30% 10.86% 16.89% 8.55% 9.81% 11.92% 11.43% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 815.51 800.22 802.14 661.51 594.98 483.05 449.77 10.42%
EPS 19.70 30.61 42.38 18.98 19.63 23.32 20.51 -0.66%
DPS 7.00 10.00 16.00 0.00 16.00 5.00 5.00 5.76%
NAPS 3.13 2.82 2.51 2.22 2.00 1.9553 1.7933 9.72%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 777.10 762.53 764.36 630.36 566.12 460.33 428.37 10.43%
EPS 18.78 29.17 40.39 18.09 18.68 22.22 19.53 -0.65%
DPS 6.67 9.53 15.25 0.00 15.25 4.76 4.76 5.78%
NAPS 2.9826 2.6872 2.3918 2.1154 1.903 1.8634 1.708 9.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.00 2.80 1.98 1.40 1.40 1.47 0.90 -
P/RPS 0.25 0.35 0.25 0.21 0.24 0.30 0.20 3.78%
P/EPS 10.15 9.15 4.67 7.37 7.13 6.30 4.39 14.98%
EY 9.85 10.93 21.41 13.56 14.02 15.86 22.78 -13.03%
DY 3.50 3.57 8.08 0.00 11.43 3.40 5.56 -7.42%
P/NAPS 0.64 0.99 0.79 0.63 0.70 0.75 0.50 4.19%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 14/11/13 23/10/12 08/11/11 26/10/10 06/11/09 -
Price 2.33 2.46 2.65 1.49 1.46 1.45 0.90 -
P/RPS 0.29 0.31 0.33 0.23 0.25 0.30 0.20 6.38%
P/EPS 11.83 8.04 6.25 7.85 7.44 6.22 4.39 17.95%
EY 8.46 12.45 15.99 12.74 13.44 16.08 22.78 -15.21%
DY 3.00 4.07 6.04 0.00 10.96 3.45 5.56 -9.76%
P/NAPS 0.74 0.87 1.06 0.67 0.73 0.74 0.50 6.74%

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