[KHIND] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -255.13%
YoY- 45.06%
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 363,202 360,876 356,144 311,068 348,698 348,984 329,384 6.71%
PBT 2,867 2,788 2,546 -2,416 4,155 4,449 2,602 6.66%
Tax -1,061 -1,180 -652 -132 -2,544 -2,252 -1,342 -14.46%
NP 1,806 1,608 1,894 -2,548 1,611 2,197 1,260 27.04%
-
NP to SH 1,861 1,782 2,066 -2,448 1,578 2,325 1,446 18.26%
-
Tax Rate 37.01% 42.32% 25.61% - 61.23% 50.62% 51.58% -
Total Cost 361,396 359,268 354,250 313,616 347,087 346,786 328,124 6.63%
-
Net Worth 132,194 131,794 131,794 129,390 130,191 130,592 128,589 1.85%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 132,194 131,794 131,794 129,390 130,191 130,592 128,589 1.85%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 0.50% 0.45% 0.53% -0.82% 0.46% 0.63% 0.38% -
ROE 1.41% 1.35% 1.57% -1.89% 1.21% 1.78% 1.12% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 906.67 900.86 889.05 776.52 870.46 871.18 822.25 6.71%
EPS 4.65 4.45 5.16 -6.12 3.94 5.80 3.60 18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.30 3.29 3.29 3.23 3.25 3.26 3.21 1.85%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 863.96 858.43 847.18 739.95 829.46 830.14 783.52 6.71%
EPS 4.43 4.24 4.91 -5.82 3.75 5.53 3.44 18.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1446 3.135 3.135 3.0779 3.0969 3.1065 3.0588 1.85%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.53 1.54 1.70 1.70 1.69 1.76 1.75 -
P/RPS 0.17 0.17 0.19 0.22 0.19 0.20 0.21 -13.10%
P/EPS 32.93 34.61 32.96 -27.82 42.90 30.32 48.48 -22.67%
EY 3.04 2.89 3.03 -3.59 2.33 3.30 2.06 29.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.52 0.53 0.52 0.54 0.55 -11.20%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 20/11/19 22/08/19 24/05/19 26/02/19 23/11/18 28/08/18 -
Price 1.55 1.56 1.65 1.70 1.70 1.70 1.72 -
P/RPS 0.17 0.17 0.19 0.22 0.20 0.20 0.21 -13.10%
P/EPS 33.36 35.06 31.99 -27.82 43.16 29.29 47.65 -21.10%
EY 3.00 2.85 3.13 -3.59 2.32 3.41 2.10 26.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.50 0.53 0.52 0.52 0.54 -8.81%

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