[KHIND] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
18-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 7.41%
YoY- 7.72%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 295,023 226,700 222,650 190,349 183,999 169,441 149,451 11.99%
PBT 14,033 9,523 13,464 12,564 9,116 5,497 3,087 28.67%
Tax -2,981 -2,299 -4,526 -3,824 -1,023 -472 15 -
NP 11,052 7,224 8,938 8,740 8,093 5,025 3,102 23.56%
-
NP to SH 11,052 7,224 8,938 8,740 8,114 4,958 3,134 23.35%
-
Tax Rate 21.24% 24.14% 33.62% 30.44% 11.22% 8.59% -0.49% -
Total Cost 283,971 219,476 213,712 181,609 175,906 164,416 146,349 11.67%
-
Net Worth 92,536 83,322 40,082 72,621 68,447 61,693 57,183 8.34%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 2,403 2,800 3,609 2,001 2,002 - 1,202 12.22%
Div Payout % 21.75% 38.76% 40.39% 22.90% 24.67% - 38.35% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 92,536 83,322 40,082 72,621 68,447 61,693 57,183 8.34%
NOSH 40,059 40,059 40,082 40,086 39,999 40,243 39,999 0.02%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 3.75% 3.19% 4.01% 4.59% 4.40% 2.97% 2.08% -
ROE 11.94% 8.67% 22.30% 12.04% 11.85% 8.04% 5.48% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 736.47 565.92 555.47 474.84 460.00 421.04 373.63 11.96%
EPS 27.59 18.03 22.30 21.80 20.29 12.32 7.84 23.30%
DPS 6.00 7.00 9.00 5.00 5.00 0.00 3.00 12.23%
NAPS 2.31 2.08 1.00 1.8116 1.7112 1.533 1.4296 8.31%
Adjusted Per Share Value based on latest NOSH - 40,086
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 701.78 539.26 529.63 452.79 437.69 403.06 355.51 11.99%
EPS 26.29 17.18 21.26 20.79 19.30 11.79 7.45 23.36%
DPS 5.72 6.66 8.59 4.76 4.76 0.00 2.86 12.23%
NAPS 2.2012 1.982 0.9535 1.7275 1.6282 1.4675 1.3603 8.34%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.33 1.30 1.58 1.05 0.80 0.96 0.80 -
P/RPS 0.18 0.23 0.28 0.22 0.17 0.23 0.21 -2.53%
P/EPS 4.82 7.21 7.09 4.82 3.94 7.79 10.21 -11.74%
EY 20.74 13.87 14.11 20.76 25.36 12.83 9.79 13.31%
DY 4.51 5.38 5.70 4.76 6.25 0.00 3.75 3.12%
P/NAPS 0.58 0.63 1.58 0.58 0.47 0.63 0.56 0.58%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 14/05/13 21/05/12 19/05/11 18/05/10 15/05/09 21/05/08 22/05/07 -
Price 1.35 1.30 1.45 1.15 0.90 0.90 0.74 -
P/RPS 0.18 0.23 0.26 0.24 0.20 0.21 0.20 -1.73%
P/EPS 4.89 7.21 6.50 5.27 4.44 7.31 9.44 -10.37%
EY 20.44 13.87 15.38 18.96 22.54 13.69 10.59 11.57%
DY 4.44 5.38 6.21 4.35 5.56 0.00 4.05 1.54%
P/NAPS 0.58 0.63 1.45 0.63 0.53 0.59 0.52 1.83%

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