[KHIND] QoQ TTM Result on 30-Jun-2021 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.4%
YoY- 45.06%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 575,564 579,248 574,250 569,945 536,421 478,999 433,331 20.85%
PBT 29,517 32,419 32,897 33,576 28,507 37,165 30,094 -1.28%
Tax -6,767 -7,443 -7,809 -8,884 -7,907 -8,713 -7,311 -5.02%
NP 22,750 24,976 25,088 24,692 20,600 28,452 22,783 -0.09%
-
NP to SH 23,063 25,276 25,378 24,941 20,715 28,509 22,713 1.02%
-
Tax Rate 22.93% 22.96% 23.74% 26.46% 27.74% 23.44% 24.29% -
Total Cost 552,814 554,272 549,162 545,253 515,821 450,547 410,548 21.96%
-
Net Worth 183,470 181,066 176,660 170,250 162,238 156,230 154,627 12.08%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 2,002 2,002 6,008 4,005 4,005 4,005 - -
Div Payout % 8.68% 7.92% 23.68% 16.06% 19.34% 14.05% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 183,470 181,066 176,660 170,250 162,238 156,230 154,627 12.08%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 3.95% 4.31% 4.37% 4.33% 3.84% 5.94% 5.26% -
ROE 12.57% 13.96% 14.37% 14.65% 12.77% 18.25% 14.69% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,436.79 1,445.99 1,433.51 1,422.76 1,339.08 1,195.73 1,081.73 20.85%
EPS 57.57 63.10 63.35 62.26 51.71 71.17 56.70 1.02%
DPS 5.00 5.00 15.00 10.00 10.00 10.00 0.00 -
NAPS 4.58 4.52 4.41 4.25 4.05 3.90 3.86 12.08%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,369.12 1,377.88 1,365.99 1,355.75 1,276.01 1,139.42 1,030.78 20.85%
EPS 54.86 60.13 60.37 59.33 49.28 67.82 54.03 1.02%
DPS 4.76 4.76 14.29 9.53 9.53 9.53 0.00 -
NAPS 4.3643 4.3071 4.2023 4.0498 3.8592 3.7163 3.6782 12.08%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.47 3.81 4.44 2.85 3.26 2.93 2.20 -
P/RPS 0.24 0.26 0.31 0.20 0.24 0.25 0.20 12.93%
P/EPS 6.03 6.04 7.01 4.58 6.30 4.12 3.88 34.20%
EY 16.59 16.56 14.27 21.85 15.86 24.29 25.77 -25.46%
DY 1.44 1.31 3.38 3.51 3.07 3.41 0.00 -
P/NAPS 0.76 0.84 1.01 0.67 0.80 0.75 0.57 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 22/02/22 24/11/21 27/08/21 25/05/21 22/02/21 25/11/20 -
Price 3.30 3.50 4.31 3.05 3.51 3.81 2.19 -
P/RPS 0.23 0.24 0.30 0.21 0.26 0.32 0.20 9.77%
P/EPS 5.73 5.55 6.80 4.90 6.79 5.35 3.86 30.16%
EY 17.45 18.03 14.70 20.41 14.73 18.68 25.89 -23.14%
DY 1.52 1.43 3.48 3.28 2.85 2.62 0.00 -
P/NAPS 0.72 0.77 0.98 0.72 0.87 0.98 0.57 16.86%

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