[KHIND] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -0.83%
YoY- -25.09%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 326,684 322,635 324,611 319,051 320,560 325,314 332,265 -1.12%
PBT 9,756 10,513 12,221 14,715 14,614 17,464 19,504 -36.96%
Tax -1,863 -1,744 -1,933 -2,553 -2,350 -3,307 -3,706 -36.75%
NP 7,893 8,769 10,288 12,162 12,264 14,157 15,798 -37.00%
-
NP to SH 7,893 8,769 10,288 12,162 12,264 14,157 15,798 -37.00%
-
Tax Rate 19.10% 16.59% 15.82% 17.35% 16.08% 18.94% 19.00% -
Total Cost 318,791 313,866 314,323 306,889 308,296 311,157 316,467 0.48%
-
Net Worth 125,384 118,174 113,767 113,366 112,966 109,761 105,355 12.29%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 2,804 4,005 4,005 4,005 4,005 4,005 4,005 -21.13%
Div Payout % 35.53% 45.68% 38.94% 32.94% 32.66% 28.30% 25.36% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 125,384 118,174 113,767 113,366 112,966 109,761 105,355 12.29%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 2.42% 2.72% 3.17% 3.81% 3.83% 4.35% 4.75% -
ROE 6.30% 7.42% 9.04% 10.73% 10.86% 12.90% 14.99% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 815.51 805.40 810.33 796.45 800.22 812.09 829.44 -1.12%
EPS 19.70 21.89 25.68 30.36 30.61 35.34 39.44 -37.01%
DPS 7.00 10.00 10.00 10.00 10.00 10.00 10.00 -21.14%
NAPS 3.13 2.95 2.84 2.83 2.82 2.74 2.63 12.29%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 777.10 767.47 772.17 758.94 762.53 773.84 790.37 -1.12%
EPS 18.78 20.86 24.47 28.93 29.17 33.68 37.58 -36.99%
DPS 6.67 9.53 9.53 9.53 9.53 9.53 9.53 -21.15%
NAPS 2.9826 2.8111 2.7062 2.6967 2.6872 2.6109 2.5061 12.29%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 2.00 2.10 2.31 2.10 2.80 2.70 2.77 -
P/RPS 0.25 0.26 0.29 0.26 0.35 0.33 0.33 -16.88%
P/EPS 10.15 9.59 8.99 6.92 9.15 7.64 7.02 27.83%
EY 9.85 10.42 11.12 14.46 10.93 13.09 14.24 -21.76%
DY 3.50 4.76 4.33 4.76 3.57 3.70 3.61 -2.04%
P/NAPS 0.64 0.71 0.81 0.74 0.99 0.99 1.05 -28.08%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 20/05/15 26/02/15 20/11/14 26/08/14 15/05/14 -
Price 2.33 1.90 2.58 2.48 2.46 2.87 3.00 -
P/RPS 0.29 0.24 0.32 0.31 0.31 0.35 0.36 -13.41%
P/EPS 11.83 8.68 10.05 8.17 8.04 8.12 7.61 34.15%
EY 8.46 11.52 9.95 12.24 12.45 12.31 13.15 -25.45%
DY 3.00 5.26 3.88 4.03 4.07 3.48 3.33 -6.71%
P/NAPS 0.74 0.64 0.91 0.88 0.87 1.05 1.14 -25.01%

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