[KHIND] YoY TTM Result on 31-Dec-2004 [#4]

Announcement Date
22-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 24.58%
YoY- 47.99%
View:
Show?
TTM Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 159,681 152,835 155,866 149,952 138,137 158,598 130,251 3.45%
PBT 4,537 3,104 3,258 5,133 3,897 4,171 -1,582 -
Tax -341 -53 -1,379 -1,149 -1,205 -1,452 314 -
NP 4,196 3,051 1,879 3,984 2,692 2,719 -1,268 -
-
NP to SH 4,240 2,829 1,780 3,984 2,692 2,783 -2,548 -
-
Tax Rate 7.52% 1.71% 42.33% 22.38% 30.92% 34.81% - -
Total Cost 155,485 149,784 153,987 145,968 135,445 155,879 131,519 2.82%
-
Net Worth 61,190 57,600 48,287 49,278 46,882 39,977 29,166 13.13%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 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
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 61,190 57,600 48,287 49,278 46,882 39,977 29,166 13.13%
NOSH 40,056 40,067 40,065 40,060 40,033 39,977 29,166 5.42%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 2.63% 2.00% 1.21% 2.66% 1.95% 1.71% -0.97% -
ROE 6.93% 4.91% 3.69% 8.08% 5.74% 6.96% -8.74% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 398.64 381.44 389.03 374.32 345.06 396.72 446.57 -1.87%
EPS 10.59 7.06 4.44 9.95 6.72 6.96 -8.74 -
DPS 0.00 3.00 5.00 6.00 10.00 10.00 6.50 -
NAPS 1.5276 1.4376 1.2052 1.2301 1.1711 1.00 1.00 7.31%
Adjusted Per Share Value based on latest NOSH - 40,060
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 379.84 363.56 370.77 356.70 328.59 377.26 309.83 3.45%
EPS 10.09 6.73 4.23 9.48 6.40 6.62 -6.06 -
DPS 0.00 2.86 4.77 5.72 9.52 9.51 4.51 -
NAPS 1.4556 1.3702 1.1486 1.1722 1.1152 0.951 0.6938 13.13%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.67 0.70 0.70 0.79 0.93 0.98 1.60 -
P/RPS 0.17 0.18 0.18 0.21 0.27 0.25 0.36 -11.74%
P/EPS 6.33 9.91 15.76 7.94 13.83 14.08 -18.32 -
EY 15.80 10.09 6.35 12.59 7.23 7.10 -5.46 -
DY 0.00 4.29 7.14 7.59 10.75 10.21 4.06 -
P/NAPS 0.44 0.49 0.58 0.64 0.79 0.98 1.60 -19.35%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 26/02/08 27/02/07 23/02/06 22/02/05 25/02/04 25/02/03 25/02/02 -
Price 0.78 0.81 0.68 0.83 0.96 0.90 1.56 -
P/RPS 0.20 0.21 0.17 0.22 0.28 0.23 0.35 -8.90%
P/EPS 7.37 11.47 15.31 8.35 14.28 12.93 -17.86 -
EY 13.57 8.72 6.53 11.98 7.00 7.73 -5.60 -
DY 0.00 3.70 7.35 7.23 10.42 11.11 4.17 -
P/NAPS 0.51 0.56 0.56 0.67 0.82 0.90 1.56 -16.99%

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