[KHIND] QoQ TTM Result on 30-Jun-2023 [#2]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- -49.79%
YoY- -68.96%
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 497,825 498,752 506,956 539,997 562,339 579,989 594,737 -11.17%
PBT 10,023 9,503 4,735 9,698 18,107 20,509 25,288 -46.01%
Tax -2,460 -2,471 -1,429 -2,376 -3,467 -4,119 -4,323 -31.30%
NP 7,563 7,032 3,306 7,322 14,640 16,390 20,965 -49.29%
-
NP to SH 7,743 7,160 3,450 7,444 14,827 16,647 21,234 -48.92%
-
Tax Rate 24.54% 26.00% 30.18% 24.50% 19.15% 20.08% 17.10% -
Total Cost 490,262 491,720 503,650 532,675 547,699 563,599 573,772 -9.94%
-
Net Worth 215,239 213,137 209,354 210,195 207,672 192,959 186,477 10.02%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - 3,363 3,363 3,363 3,363 - - -
Div Payout % - 46.97% 97.48% 45.18% 22.68% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 215,239 213,137 209,354 210,195 207,672 192,959 186,477 10.02%
NOSH 42,039 42,039 42,039 42,039 42,039 42,039 42,039 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 1.52% 1.41% 0.65% 1.36% 2.60% 2.83% 3.53% -
ROE 3.60% 3.36% 1.65% 3.54% 7.14% 8.63% 11.39% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,184.20 1,186.40 1,205.92 1,284.51 1,337.66 1,379.65 1,451.14 -12.66%
EPS 18.42 17.03 8.21 17.71 35.27 39.60 51.81 -49.78%
DPS 0.00 8.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 5.12 5.07 4.98 5.00 4.94 4.59 4.55 8.17%
Adjusted Per Share Value based on latest NOSH - 42,039
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,184.20 1,186.40 1,205.92 1,284.51 1,337.66 1,379.65 1,414.73 -11.17%
EPS 18.42 17.03 8.21 17.71 35.27 39.60 50.51 -48.92%
DPS 0.00 8.00 8.00 8.00 8.00 0.00 0.00 -
NAPS 5.12 5.07 4.98 5.00 4.94 4.59 4.4358 10.02%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 2.62 2.56 2.62 2.79 2.86 3.10 2.79 -
P/RPS 0.22 0.22 0.22 0.22 0.21 0.22 0.19 10.25%
P/EPS 14.22 15.03 31.93 15.76 8.11 7.83 5.39 90.81%
EY 7.03 6.65 3.13 6.35 12.33 12.77 18.57 -47.63%
DY 0.00 3.13 3.05 2.87 2.80 0.00 0.00 -
P/NAPS 0.51 0.50 0.53 0.56 0.58 0.68 0.61 -11.24%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 21/05/24 22/02/24 21/11/23 28/08/23 17/05/23 22/02/23 21/11/22 -
Price 2.70 2.65 2.70 2.70 2.79 3.08 3.16 -
P/RPS 0.23 0.22 0.22 0.21 0.21 0.22 0.22 3.00%
P/EPS 14.66 15.56 32.90 15.25 7.91 7.78 6.10 79.32%
EY 6.82 6.43 3.04 6.56 12.64 12.86 16.40 -44.25%
DY 0.00 3.02 2.96 2.96 2.87 0.00 0.00 -
P/NAPS 0.53 0.52 0.54 0.54 0.56 0.67 0.69 -16.11%

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