[KHIND] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 60.81%
YoY- 71.65%
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 356,144 311,068 348,698 348,984 329,384 301,748 331,080 4.99%
PBT 2,546 -2,416 4,155 4,449 2,602 -5,164 2,916 -8.67%
Tax -652 -132 -2,544 -2,252 -1,342 560 -1,541 -43.72%
NP 1,894 -2,548 1,611 2,197 1,260 -4,604 1,375 23.87%
-
NP to SH 2,066 -2,448 1,578 2,325 1,446 -4,456 1,593 18.98%
-
Tax Rate 25.61% - 61.23% 50.62% 51.58% - 52.85% -
Total Cost 354,250 313,616 347,087 346,786 328,124 306,352 329,705 4.91%
-
Net Worth 131,794 129,390 130,191 130,592 128,589 126,185 128,589 1.65%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - 400 -
Div Payout % - - - - - - 25.15% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 131,794 129,390 130,191 130,592 128,589 126,185 128,589 1.65%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.53% -0.82% 0.46% 0.63% 0.38% -1.53% 0.42% -
ROE 1.57% -1.89% 1.21% 1.78% 1.12% -3.53% 1.24% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 889.05 776.52 870.46 871.18 822.25 753.26 826.48 4.99%
EPS 5.16 -6.12 3.94 5.80 3.60 -11.12 3.98 18.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 3.29 3.23 3.25 3.26 3.21 3.15 3.21 1.65%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 847.18 739.95 829.46 830.14 783.52 717.78 787.55 5.00%
EPS 4.91 -5.82 3.75 5.53 3.44 -10.60 3.79 18.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.95 -
NAPS 3.135 3.0779 3.0969 3.1065 3.0588 3.0016 3.0588 1.65%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.70 1.70 1.69 1.76 1.75 1.91 2.02 -
P/RPS 0.19 0.22 0.19 0.20 0.21 0.25 0.24 -14.45%
P/EPS 32.96 -27.82 42.90 30.32 48.48 -17.17 50.80 -25.11%
EY 3.03 -3.59 2.33 3.30 2.06 -5.82 1.97 33.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.50 -
P/NAPS 0.52 0.53 0.52 0.54 0.55 0.61 0.63 -12.03%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 26/02/19 23/11/18 28/08/18 28/05/18 27/02/18 -
Price 1.65 1.70 1.70 1.70 1.72 1.70 1.93 -
P/RPS 0.19 0.22 0.20 0.20 0.21 0.23 0.23 -11.99%
P/EPS 31.99 -27.82 43.16 29.29 47.65 -15.28 48.53 -24.31%
EY 3.13 -3.59 2.32 3.41 2.10 -6.54 2.06 32.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.52 -
P/NAPS 0.50 0.53 0.52 0.52 0.54 0.54 0.60 -11.47%

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