[KHIND] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -25.84%
YoY- 81.45%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 86,208 82,159 86,913 76,031 56,167 50,776 53,215 8.36%
PBT 2,692 3,449 6,299 2,989 2,052 2,813 4,462 -8.07%
Tax -629 -510 -1,467 -719 -801 -882 -1,351 -11.95%
NP 2,063 2,939 4,832 2,270 1,251 1,931 3,111 -6.61%
-
NP to SH 2,063 2,939 4,832 2,270 1,251 1,931 3,111 -6.61%
-
Tax Rate 23.37% 14.79% 23.29% 24.05% 39.04% 31.35% 30.28% -
Total Cost 84,145 79,220 82,081 73,761 54,916 48,845 50,104 9.02%
-
Net Worth 125,384 112,966 100,548 88,930 80,000 78,333 71,801 9.73%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 2,804 4,005 4,005 - 2,800 - - -
Div Payout % 135.92% 136.30% 82.90% - 223.82% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 125,384 112,966 100,548 88,930 80,000 78,333 71,801 9.73%
NOSH 40,059 40,059 40,059 40,059 40,000 40,062 40,038 0.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.39% 3.58% 5.56% 2.99% 2.23% 3.80% 5.85% -
ROE 1.65% 2.60% 4.81% 2.55% 1.56% 2.47% 4.33% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 215.20 205.09 216.96 189.80 140.42 126.74 132.91 8.35%
EPS 5.15 7.34 12.06 5.67 3.12 4.82 7.77 -6.62%
DPS 7.00 10.00 10.00 0.00 7.00 0.00 0.00 -
NAPS 3.13 2.82 2.51 2.22 2.00 1.9553 1.7933 9.72%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 205.07 195.44 206.74 180.86 133.61 120.78 126.58 8.36%
EPS 4.91 6.99 11.49 5.40 2.98 4.59 7.40 -6.60%
DPS 6.67 9.53 9.53 0.00 6.66 0.00 0.00 -
NAPS 2.9826 2.6872 2.3918 2.1154 1.903 1.8634 1.708 9.73%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 2.00 2.80 1.98 1.40 1.40 1.47 0.90 -
P/RPS 0.93 1.37 0.91 0.74 1.00 1.16 0.68 5.35%
P/EPS 38.84 38.16 16.41 24.71 44.76 30.50 11.58 22.33%
EY 2.57 2.62 6.09 4.05 2.23 3.28 8.63 -18.27%
DY 3.50 3.57 5.05 0.00 5.00 0.00 0.00 -
P/NAPS 0.64 0.99 0.79 0.63 0.70 0.75 0.50 4.19%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 20/11/14 14/11/13 23/10/12 08/11/11 26/10/10 06/11/09 -
Price 2.33 2.46 2.65 1.49 1.46 1.45 0.90 -
P/RPS 1.08 1.20 1.22 0.79 1.04 1.14 0.68 8.01%
P/EPS 45.24 33.53 21.97 26.29 46.68 30.08 11.58 25.48%
EY 2.21 2.98 4.55 3.80 2.14 3.32 8.63 -20.30%
DY 3.00 4.07 3.77 0.00 4.79 0.00 0.00 -
P/NAPS 0.74 0.87 1.06 0.67 0.73 0.74 0.50 6.74%

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