[KHIND] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 28.48%
YoY- 1431.92%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 436,037 290,481 139,879 478,999 340,786 199,535 82,457 203.21%
PBT 25,050 16,982 6,052 37,165 29,318 20,571 14,710 42.55%
Tax -6,231 -4,360 -1,660 -8,713 -7,135 -4,189 -2,466 85.40%
NP 18,819 12,622 4,392 28,452 22,183 16,382 12,244 33.14%
-
NP to SH 19,058 12,798 4,471 28,509 22,189 16,366 12,265 34.11%
-
Tax Rate 24.87% 25.67% 27.43% 23.44% 24.34% 20.36% 16.76% -
Total Cost 417,218 277,859 135,487 450,547 318,603 183,153 70,213 227.71%
-
Net Worth 176,660 170,250 162,238 156,230 154,627 149,420 144,612 14.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,002 - - 4,005 4,005 - - -
Div Payout % 10.51% - - 14.05% 18.05% - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 176,660 170,250 162,238 156,230 154,627 149,420 144,612 14.26%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.32% 4.35% 3.14% 5.94% 6.51% 8.21% 14.85% -
ROE 10.79% 7.52% 2.76% 18.25% 14.35% 10.95% 8.48% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,088.49 725.13 349.18 1,195.73 850.71 498.10 205.84 203.21%
EPS 47.57 31.95 11.16 71.17 55.39 40.85 30.62 34.10%
DPS 5.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 4.41 4.25 4.05 3.90 3.86 3.73 3.61 14.26%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,037.22 690.98 332.74 1,139.42 810.64 474.64 196.14 203.22%
EPS 45.33 30.44 10.64 67.82 52.78 38.93 29.18 34.09%
DPS 4.76 0.00 0.00 9.53 9.53 0.00 0.00 -
NAPS 4.2023 4.0498 3.8592 3.7163 3.6782 3.5543 3.44 14.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.44 2.85 3.26 2.93 2.20 1.62 1.55 -
P/RPS 0.41 0.39 0.93 0.25 0.26 0.33 0.75 -33.11%
P/EPS 9.33 8.92 29.21 4.12 3.97 3.97 5.06 50.31%
EY 10.72 11.21 3.42 24.29 25.18 25.22 19.75 -33.43%
DY 1.13 0.00 0.00 3.41 4.55 0.00 0.00 -
P/NAPS 1.01 0.67 0.80 0.75 0.57 0.43 0.43 76.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/08/21 25/05/21 22/02/21 25/11/20 27/08/20 29/05/20 -
Price 4.31 3.05 3.51 3.81 2.19 1.68 1.55 -
P/RPS 0.40 0.42 1.01 0.32 0.26 0.34 0.75 -34.20%
P/EPS 9.06 9.55 31.45 5.35 3.95 4.11 5.06 47.40%
EY 11.04 10.47 3.18 18.68 25.29 24.32 19.75 -32.11%
DY 1.16 0.00 0.00 2.62 4.57 0.00 0.00 -
P/NAPS 0.98 0.72 0.87 0.98 0.57 0.45 0.43 73.09%

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