[KHIND] QoQ Quarter Result on 31-Mar-2022 [#1]

Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -63.69%
YoY- -49.5%
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 128,463 148,616 166,715 136,195 143,211 145,556 150,602 -10.03%
PBT 2,590 4,052 10,717 3,150 7,369 8,068 10,930 -61.60%
Tax -1,008 -577 -1,550 -984 -1,212 -1,871 -2,700 -48.05%
NP 1,582 3,475 9,167 2,166 6,157 6,197 8,230 -66.59%
-
NP to SH 1,631 3,514 9,244 2,258 6,218 6,260 8,327 -66.17%
-
Tax Rate 38.92% 14.24% 14.46% 31.24% 16.45% 23.19% 24.70% -
Total Cost 126,881 145,141 157,548 134,029 137,054 139,359 142,372 -7.37%
-
Net Worth 192,959 186,477 194,686 183,470 181,066 176,660 170,250 8.68%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - 2,002 - -
Div Payout % - - - - - 32.00% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 192,959 186,477 194,686 183,470 181,066 176,660 170,250 8.68%
NOSH 42,039 42,039 40,059 40,059 40,059 40,059 40,059 3.25%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 1.23% 2.34% 5.50% 1.59% 4.30% 4.26% 5.46% -
ROE 0.85% 1.88% 4.75% 1.23% 3.43% 3.54% 4.89% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 305.58 362.62 416.17 339.99 357.50 363.35 375.95 -12.87%
EPS 3.88 8.57 23.08 5.64 15.52 15.63 20.79 -67.24%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 4.59 4.55 4.86 4.58 4.52 4.41 4.25 5.24%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 305.58 353.52 396.57 323.97 340.66 346.24 358.24 -10.03%
EPS 3.88 8.36 21.99 5.37 14.79 14.89 19.81 -66.17%
DPS 0.00 0.00 0.00 0.00 0.00 4.76 0.00 -
NAPS 4.59 4.4358 4.6311 4.3643 4.3071 4.2023 4.0498 8.68%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.10 2.79 2.85 3.47 3.81 4.44 2.85 -
P/RPS 1.01 0.77 0.68 1.02 1.07 1.22 0.76 20.81%
P/EPS 79.90 32.54 12.35 61.56 24.55 28.41 13.71 222.80%
EY 1.25 3.07 8.10 1.62 4.07 3.52 7.29 -69.03%
DY 0.00 0.00 0.00 0.00 0.00 1.13 0.00 -
P/NAPS 0.68 0.61 0.59 0.76 0.84 1.01 0.67 0.98%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 21/11/22 23/08/22 19/05/22 22/02/22 24/11/21 27/08/21 -
Price 3.08 3.16 2.89 3.30 3.50 4.31 3.05 -
P/RPS 1.01 0.87 0.69 0.97 0.98 1.19 0.81 15.80%
P/EPS 79.39 36.86 12.52 58.55 22.55 27.58 14.67 207.29%
EY 1.26 2.71 7.98 1.71 4.43 3.63 6.82 -67.46%
DY 0.00 0.00 0.00 0.00 0.00 1.16 0.00 -
P/NAPS 0.67 0.69 0.59 0.72 0.77 0.98 0.72 -4.67%

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