[KHIND] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -0.72%
YoY- -14.11%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 605,820 544,780 579,248 581,382 580,962 559,516 478,999 17.00%
PBT 27,734 12,600 32,419 33,400 33,964 24,208 37,165 -17.77%
Tax -5,068 -3,936 -7,443 -8,308 -8,720 -6,640 -8,713 -30.38%
NP 22,666 8,664 24,976 25,092 25,244 17,568 28,452 -14.09%
-
NP to SH 23,004 9,032 25,276 25,410 25,596 17,884 28,509 -13.36%
-
Tax Rate 18.27% 31.24% 22.96% 24.87% 25.67% 27.43% 23.44% -
Total Cost 583,154 536,116 554,272 556,290 555,718 541,948 450,547 18.82%
-
Net Worth 194,686 183,470 181,066 176,660 170,250 162,238 156,230 15.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - 2,002 2,670 - - 4,005 -
Div Payout % - - 7.92% 10.51% - - 14.05% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 194,686 183,470 181,066 176,660 170,250 162,238 156,230 15.84%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 3.74% 1.59% 4.31% 4.32% 4.35% 3.14% 5.94% -
ROE 11.82% 4.92% 13.96% 14.38% 15.03% 11.02% 18.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,512.32 1,359.94 1,445.99 1,451.32 1,450.27 1,396.73 1,195.73 17.00%
EPS 57.42 22.56 63.10 63.43 63.90 44.64 71.17 -13.36%
DPS 0.00 0.00 5.00 6.67 0.00 0.00 10.00 -
NAPS 4.86 4.58 4.52 4.41 4.25 4.05 3.90 15.84%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,441.09 1,295.89 1,377.88 1,382.96 1,381.96 1,330.95 1,139.42 17.00%
EPS 54.72 21.48 60.13 60.45 60.89 42.54 67.82 -13.36%
DPS 0.00 0.00 4.76 6.35 0.00 0.00 9.53 -
NAPS 4.6311 4.3643 4.3071 4.2023 4.0498 3.8592 3.7163 15.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.85 3.47 3.81 4.44 2.85 3.26 2.93 -
P/RPS 0.19 0.26 0.26 0.31 0.20 0.23 0.25 -16.76%
P/EPS 4.96 15.39 6.04 7.00 4.46 7.30 4.12 13.20%
EY 20.15 6.50 16.56 14.29 22.42 13.69 24.29 -11.74%
DY 0.00 0.00 1.31 1.50 0.00 0.00 3.41 -
P/NAPS 0.59 0.76 0.84 1.01 0.67 0.80 0.75 -14.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 19/05/22 22/02/22 24/11/21 27/08/21 25/05/21 22/02/21 -
Price 2.89 3.30 3.50 4.31 3.05 3.51 3.81 -
P/RPS 0.19 0.24 0.24 0.30 0.21 0.25 0.32 -29.42%
P/EPS 5.03 14.64 5.55 6.79 4.77 7.86 5.35 -4.03%
EY 19.87 6.83 18.03 14.72 20.95 12.72 18.68 4.21%
DY 0.00 0.00 1.43 1.55 0.00 0.00 2.62 -
P/NAPS 0.59 0.72 0.77 0.98 0.72 0.87 0.98 -28.76%

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