[KHIND] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -0.89%
YoY- 6.23%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 288,591 241,850 196,025 183,601 185,361 159,681 152,835 11.16%
PBT 13,398 10,748 12,748 11,294 8,571 4,537 3,104 27.57%
Tax -2,792 -2,881 -4,430 -3,157 -934 -341 -53 93.49%
NP 10,606 7,867 8,318 8,137 7,637 4,196 3,051 23.05%
-
NP to SH 10,606 7,867 8,318 8,137 7,660 4,240 2,829 24.61%
-
Tax Rate 20.84% 26.80% 34.75% 27.95% 10.90% 7.52% 1.71% -
Total Cost 277,985 233,983 187,707 175,464 177,724 155,485 149,784 10.84%
-
Net Worth 90,933 81,816 40,109 40,021 67,595 61,190 57,600 7.89%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,403 2,800 3,609 2,001 2,002 - 1,202 12.22%
Div Payout % 22.66% 35.59% 43.40% 24.59% 26.14% - 42.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 90,933 81,816 40,109 40,021 67,595 61,190 57,600 7.89%
NOSH 40,059 40,059 40,109 40,021 40,040 40,056 40,067 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 3.68% 3.25% 4.24% 4.43% 4.12% 2.63% 2.00% -
ROE 11.66% 9.62% 20.74% 20.33% 11.33% 6.93% 4.91% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 720.41 605.98 488.72 458.75 462.94 398.64 381.44 11.16%
EPS 26.48 19.71 20.74 20.33 19.13 10.59 7.06 24.62%
DPS 6.00 7.00 9.00 5.00 5.00 0.00 3.00 12.23%
NAPS 2.27 2.05 1.00 1.00 1.6882 1.5276 1.4376 7.90%
Adjusted Per Share Value based on latest NOSH - 40,021
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 686.48 575.30 466.29 436.74 440.93 379.84 363.56 11.16%
EPS 25.23 18.71 19.79 19.36 18.22 10.09 6.73 24.61%
DPS 5.72 6.66 8.59 4.76 4.76 0.00 2.86 12.23%
NAPS 2.1631 1.9462 0.9541 0.952 1.6079 1.4556 1.3702 7.89%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.39 1.45 1.50 0.93 0.70 0.67 0.70 -
P/RPS 0.19 0.24 0.31 0.20 0.15 0.17 0.18 0.90%
P/EPS 5.25 7.36 7.23 4.57 3.66 6.33 9.91 -10.03%
EY 19.05 13.59 13.83 21.86 27.33 15.80 10.09 11.16%
DY 4.32 4.83 6.00 5.38 7.14 0.00 4.29 0.11%
P/NAPS 0.61 0.71 1.50 0.93 0.41 0.44 0.49 3.71%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 23/02/12 22/02/11 25/02/10 26/02/09 26/02/08 27/02/07 -
Price 1.30 1.45 1.55 0.92 0.90 0.78 0.81 -
P/RPS 0.18 0.24 0.32 0.20 0.19 0.20 0.21 -2.53%
P/EPS 4.91 7.36 7.47 4.53 4.70 7.37 11.47 -13.17%
EY 20.37 13.59 13.38 22.10 21.26 13.57 8.72 15.17%
DY 4.62 4.83 5.81 5.43 5.56 0.00 3.70 3.76%
P/NAPS 0.57 0.71 1.55 0.92 0.53 0.51 0.56 0.29%

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