[KHIND] YoY TTM Result on 31-Mar-2003 [#1]

Announcement Date
13-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 2.26%
YoY- 207.84%
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 156,197 149,338 140,293 156,932 133,700 123,952 70,960 14.04%
PBT 3,332 4,113 4,067 4,067 -1,572 6,357 4,277 -4.07%
Tax -1,264 -1,092 -1,375 -1,285 213 -1,980 -420 20.14%
NP 2,068 3,021 2,692 2,782 -1,359 4,377 3,857 -9.86%
-
NP to SH 1,832 3,017 2,692 2,846 -2,639 4,377 3,857 -11.66%
-
Tax Rate 37.94% 26.55% 33.81% 31.60% - 31.15% 9.82% -
Total Cost 154,129 146,317 137,601 154,150 135,059 119,575 67,103 14.85%
-
Net Worth 54,726 48,533 47,532 49,973 30,000 54,518 52,997 0.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 2,003 2,403 4,001 3,998 1,895 - - -
Div Payout % 109.35% 79.67% 148.65% 140.51% 0.00% - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 54,726 48,533 47,532 49,973 30,000 54,518 52,997 0.53%
NOSH 40,057 40,053 40,363 39,642 30,000 30,120 29,942 4.96%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 1.32% 2.02% 1.92% 1.77% -1.02% 3.53% 5.44% -
ROE 3.35% 6.22% 5.66% 5.69% -8.80% 8.03% 7.28% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 389.93 372.84 347.57 395.86 445.67 411.52 236.99 8.64%
EPS 4.57 7.53 6.67 7.18 -8.80 14.53 12.88 -15.85%
DPS 5.00 6.00 10.00 10.00 6.32 0.00 0.00 -
NAPS 1.3662 1.2117 1.1776 1.2606 1.00 1.81 1.77 -4.22%
Adjusted Per Share Value based on latest NOSH - 39,642
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 371.55 355.24 333.72 373.30 318.04 294.85 168.80 14.04%
EPS 4.36 7.18 6.40 6.77 -6.28 10.41 9.17 -11.64%
DPS 4.77 5.72 9.52 9.51 4.51 0.00 0.00 -
NAPS 1.3018 1.1545 1.1307 1.1887 0.7136 1.2968 1.2607 0.53%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.59 0.81 0.89 0.88 1.79 1.68 3.68 -
P/RPS 0.15 0.22 0.26 0.22 0.40 0.41 1.55 -32.23%
P/EPS 12.90 10.75 13.34 12.26 -20.35 11.56 28.57 -12.40%
EY 7.75 9.30 7.49 8.16 -4.91 8.65 3.50 14.15%
DY 8.47 7.41 11.24 11.36 3.53 0.00 0.00 -
P/NAPS 0.43 0.67 0.76 0.70 1.79 0.93 2.08 -23.09%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 14/06/06 17/05/05 19/05/04 13/05/03 14/05/02 15/05/01 - -
Price 0.63 0.79 0.81 0.84 1.28 1.60 0.00 -
P/RPS 0.16 0.21 0.23 0.21 0.29 0.39 0.00 -
P/EPS 13.78 10.49 12.15 11.70 -14.55 11.01 0.00 -
EY 7.26 9.53 8.23 8.55 -6.87 9.08 0.00 -
DY 7.94 7.59 12.35 11.90 4.94 0.00 0.00 -
P/NAPS 0.46 0.65 0.69 0.67 1.28 0.88 0.00 -

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