[KHIND] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.03%
YoY- -3.27%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 152,835 155,866 149,952 138,137 158,598 130,251 116,869 4.57%
PBT 3,104 3,258 5,133 3,897 4,171 -1,582 6,633 -11.88%
Tax -53 -1,379 -1,149 -1,205 -1,452 314 -1,988 -45.32%
NP 3,051 1,879 3,984 2,692 2,719 -1,268 4,645 -6.76%
-
NP to SH 2,829 1,780 3,984 2,692 2,783 -2,548 4,645 -7.92%
-
Tax Rate 1.71% 42.33% 22.38% 30.92% 34.81% - 29.97% -
Total Cost 149,784 153,987 145,968 135,445 155,879 131,519 112,224 4.92%
-
Net Worth 57,600 48,287 49,278 46,882 39,977 29,166 54,263 0.99%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 1,202 2,003 2,403 4,001 3,998 1,895 - -
Div Payout % 42.49% 112.54% 60.33% 148.65% 143.69% 0.00% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 57,600 48,287 49,278 46,882 39,977 29,166 54,263 0.99%
NOSH 40,067 40,065 40,060 40,033 39,977 29,166 29,980 4.95%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.00% 1.21% 2.66% 1.95% 1.71% -0.97% 3.97% -
ROE 4.91% 3.69% 8.08% 5.74% 6.96% -8.74% 8.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 381.44 389.03 374.32 345.06 396.72 446.57 389.82 -0.36%
EPS 7.06 4.44 9.95 6.72 6.96 -8.74 15.49 -12.26%
DPS 3.00 5.00 6.00 10.00 10.00 6.50 0.00 -
NAPS 1.4376 1.2052 1.2301 1.1711 1.00 1.00 1.81 -3.76%
Adjusted Per Share Value based on latest NOSH - 40,033
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 363.56 370.77 356.70 328.59 377.26 309.83 278.00 4.57%
EPS 6.73 4.23 9.48 6.40 6.62 -6.06 11.05 -7.92%
DPS 2.86 4.77 5.72 9.52 9.51 4.51 0.00 -
NAPS 1.3702 1.1486 1.1722 1.1152 0.951 0.6938 1.2908 0.99%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.70 0.70 0.79 0.93 0.98 1.60 2.50 -
P/RPS 0.18 0.18 0.21 0.27 0.25 0.36 0.64 -19.04%
P/EPS 9.91 15.76 7.94 13.83 14.08 -18.32 16.14 -7.80%
EY 10.09 6.35 12.59 7.23 7.10 -5.46 6.20 8.45%
DY 4.29 7.14 7.59 10.75 10.21 4.06 0.00 -
P/NAPS 0.49 0.58 0.64 0.79 0.98 1.60 1.38 -15.84%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 23/02/06 22/02/05 25/02/04 25/02/03 25/02/02 20/02/01 -
Price 0.81 0.68 0.83 0.96 0.90 1.56 1.90 -
P/RPS 0.21 0.17 0.22 0.28 0.23 0.35 0.49 -13.16%
P/EPS 11.47 15.31 8.35 14.28 12.93 -17.86 12.26 -1.10%
EY 8.72 6.53 11.98 7.00 7.73 -5.60 8.15 1.13%
DY 3.70 7.35 7.23 10.42 11.11 4.17 0.00 -
P/NAPS 0.56 0.56 0.67 0.82 0.90 1.56 1.05 -9.94%

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