[KHIND] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -37.27%
YoY- -63.55%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 579,248 581,382 580,962 559,516 478,999 454,381 399,070 28.10%
PBT 32,419 33,400 33,964 24,208 37,165 39,090 41,142 -14.65%
Tax -7,443 -8,308 -8,720 -6,640 -8,713 -9,513 -8,378 -7.56%
NP 24,976 25,092 25,244 17,568 28,452 29,577 32,764 -16.51%
-
NP to SH 25,276 25,410 25,596 17,884 28,509 29,585 32,732 -15.79%
-
Tax Rate 22.96% 24.87% 25.67% 27.43% 23.44% 24.34% 20.36% -
Total Cost 554,272 556,290 555,718 541,948 450,547 424,804 366,306 31.70%
-
Net Worth 181,066 176,660 170,250 162,238 156,230 154,627 149,420 13.62%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,002 2,670 - - 4,005 5,341 - -
Div Payout % 7.92% 10.51% - - 14.05% 18.05% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 181,066 176,660 170,250 162,238 156,230 154,627 149,420 13.62%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.31% 4.32% 4.35% 3.14% 5.94% 6.51% 8.21% -
ROE 13.96% 14.38% 15.03% 11.02% 18.25% 19.13% 21.91% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,445.99 1,451.32 1,450.27 1,396.73 1,195.73 1,134.28 996.21 28.10%
EPS 63.10 63.43 63.90 44.64 71.17 73.85 81.70 -15.78%
DPS 5.00 6.67 0.00 0.00 10.00 13.33 0.00 -
NAPS 4.52 4.41 4.25 4.05 3.90 3.86 3.73 13.62%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,377.88 1,382.96 1,381.96 1,330.95 1,139.42 1,080.86 949.29 28.10%
EPS 60.13 60.45 60.89 42.54 67.82 70.38 77.86 -15.78%
DPS 4.76 6.35 0.00 0.00 9.53 12.71 0.00 -
NAPS 4.3071 4.2023 4.0498 3.8592 3.7163 3.6782 3.5543 13.62%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.81 4.44 2.85 3.26 2.93 2.20 1.62 -
P/RPS 0.26 0.31 0.20 0.23 0.25 0.19 0.16 38.09%
P/EPS 6.04 7.00 4.46 7.30 4.12 2.98 1.98 109.90%
EY 16.56 14.29 22.42 13.69 24.29 33.57 50.44 -52.31%
DY 1.31 1.50 0.00 0.00 3.41 6.06 0.00 -
P/NAPS 0.84 1.01 0.67 0.80 0.75 0.57 0.43 56.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 27/08/21 25/05/21 22/02/21 25/11/20 27/08/20 -
Price 3.50 4.31 3.05 3.51 3.81 2.19 1.68 -
P/RPS 0.24 0.30 0.21 0.25 0.32 0.19 0.17 25.76%
P/EPS 5.55 6.79 4.77 7.86 5.35 2.97 2.06 93.27%
EY 18.03 14.72 20.95 12.72 18.68 33.72 48.64 -48.30%
DY 1.43 1.55 0.00 0.00 2.62 6.09 0.00 -
P/NAPS 0.77 0.98 0.72 0.87 0.98 0.57 0.45 42.92%

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