[KHIND] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 25.86%
YoY- 77.89%
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 172,651 82,215 356,292 272,765 188,552 83,977 337,768 -36.09%
PBT 1,357 -202 12,088 10,467 8,688 1,553 9,162 -72.03%
Tax -665 -133 -2,302 -1,882 -1,867 -147 -2,982 -63.25%
NP 692 -335 9,786 8,585 6,821 1,406 6,180 -76.79%
-
NP to SH 798 -303 9,786 8,585 6,821 1,406 6,180 -74.48%
-
Tax Rate 49.01% - 19.04% 17.98% 21.49% 9.47% 32.55% -
Total Cost 171,959 82,550 346,506 264,180 181,731 82,571 331,588 -35.47%
-
Net Worth 129,791 129,390 128,989 130,592 127,788 121,378 122,179 4.11%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 4,005 4,005 - - 2,804 -
Div Payout % - - 40.94% 46.66% - - 45.37% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 129,791 129,390 128,989 130,592 127,788 121,378 122,179 4.11%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.40% -0.41% 2.75% 3.15% 3.62% 1.67% 1.83% -
ROE 0.61% -0.23% 7.59% 6.57% 5.34% 1.16% 5.06% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 430.99 205.23 889.42 680.91 470.69 209.63 843.18 -36.09%
EPS 1.99 -0.76 24.43 21.43 17.03 3.51 15.43 -74.50%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 7.00 -
NAPS 3.24 3.23 3.22 3.26 3.19 3.03 3.05 4.11%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 410.69 195.57 847.53 648.84 448.52 199.76 803.46 -36.09%
EPS 1.90 -0.72 23.28 20.42 16.23 3.34 14.70 -74.46%
DPS 0.00 0.00 9.53 9.53 0.00 0.00 6.67 -
NAPS 3.0874 3.0779 3.0683 3.1065 3.0398 2.8873 2.9063 4.11%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 2.22 2.48 2.20 2.40 1.92 1.91 2.21 -
P/RPS 0.52 1.21 0.25 0.35 0.41 0.91 0.26 58.80%
P/EPS 111.44 -327.88 9.01 11.20 11.28 54.42 14.33 293.01%
EY 0.90 -0.30 11.10 8.93 8.87 1.84 6.98 -74.50%
DY 0.00 0.00 4.55 4.17 0.00 0.00 3.17 -
P/NAPS 0.69 0.77 0.68 0.74 0.60 0.63 0.72 -2.79%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 23/08/17 24/05/17 22/02/17 24/11/16 24/08/16 20/05/16 25/02/16 -
Price 2.20 2.43 2.29 2.30 2.12 2.05 2.26 -
P/RPS 0.51 1.18 0.26 0.34 0.45 0.98 0.27 52.86%
P/EPS 110.44 -321.27 9.37 10.73 12.45 58.41 14.65 284.94%
EY 0.91 -0.31 10.67 9.32 8.03 1.71 6.83 -73.94%
DY 0.00 0.00 4.37 4.35 0.00 0.00 3.10 -
P/NAPS 0.68 0.75 0.71 0.71 0.66 0.68 0.74 -5.48%

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