[KHIND] YoY TTM Result on 31-Mar-2004 [#1]

Announcement Date
19-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ-0.0%
YoY- -5.41%
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 149,451 156,197 149,338 140,293 156,932 133,700 123,952 3.16%
PBT 3,087 3,332 4,113 4,067 4,067 -1,572 6,357 -11.33%
Tax 15 -1,264 -1,092 -1,375 -1,285 213 -1,980 -
NP 3,102 2,068 3,021 2,692 2,782 -1,359 4,377 -5.57%
-
NP to SH 3,134 1,832 3,017 2,692 2,846 -2,639 4,377 -5.41%
-
Tax Rate -0.49% 37.94% 26.55% 33.81% 31.60% - 31.15% -
Total Cost 146,349 154,129 146,317 137,601 154,150 135,059 119,575 3.42%
-
Net Worth 57,183 54,726 48,533 47,532 49,973 30,000 54,518 0.79%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 1,202 2,003 2,403 4,001 3,998 1,895 - -
Div Payout % 38.35% 109.35% 79.67% 148.65% 140.51% 0.00% - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 57,183 54,726 48,533 47,532 49,973 30,000 54,518 0.79%
NOSH 39,999 40,057 40,053 40,363 39,642 30,000 30,120 4.83%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.08% 1.32% 2.02% 1.92% 1.77% -1.02% 3.53% -
ROE 5.48% 3.35% 6.22% 5.66% 5.69% -8.80% 8.03% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 373.63 389.93 372.84 347.57 395.86 445.67 411.52 -1.59%
EPS 7.84 4.57 7.53 6.67 7.18 -8.80 14.53 -9.76%
DPS 3.00 5.00 6.00 10.00 10.00 6.32 0.00 -
NAPS 1.4296 1.3662 1.2117 1.1776 1.2606 1.00 1.81 -3.85%
Adjusted Per Share Value based on latest NOSH - 40,363
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 355.51 371.55 355.24 333.72 373.30 318.04 294.85 3.16%
EPS 7.45 4.36 7.18 6.40 6.77 -6.28 10.41 -5.42%
DPS 2.86 4.77 5.72 9.52 9.51 4.51 0.00 -
NAPS 1.3603 1.3018 1.1545 1.1307 1.1887 0.7136 1.2968 0.79%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.80 0.59 0.81 0.89 0.88 1.79 1.68 -
P/RPS 0.21 0.15 0.22 0.26 0.22 0.40 0.41 -10.54%
P/EPS 10.21 12.90 10.75 13.34 12.26 -20.35 11.56 -2.04%
EY 9.79 7.75 9.30 7.49 8.16 -4.91 8.65 2.08%
DY 3.75 8.47 7.41 11.24 11.36 3.53 0.00 -
P/NAPS 0.56 0.43 0.67 0.76 0.70 1.79 0.93 -8.10%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 14/06/06 17/05/05 19/05/04 13/05/03 14/05/02 15/05/01 -
Price 0.74 0.63 0.79 0.81 0.84 1.28 1.60 -
P/RPS 0.20 0.16 0.21 0.23 0.21 0.29 0.39 -10.52%
P/EPS 9.44 13.78 10.49 12.15 11.70 -14.55 11.01 -2.53%
EY 10.59 7.26 9.53 8.23 8.55 -6.87 9.08 2.59%
DY 4.05 7.94 7.59 12.35 11.90 4.94 0.00 -
P/NAPS 0.52 0.46 0.65 0.69 0.67 1.28 0.88 -8.39%

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