[KHIND] QoQ TTM Result on 30-Sep-2018 [#3]

Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 52.9%
YoY- 4.69%
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 362,078 351,028 348,698 340,690 323,121 324,302 331,080 6.16%
PBT 4,127 4,842 4,155 4,729 2,860 1,827 2,916 26.13%
Tax -2,199 -2,717 -2,544 -2,565 -1,547 -1,268 -1,541 26.83%
NP 1,928 2,125 1,611 2,164 1,313 559 1,375 25.35%
-
NP to SH 1,888 2,080 1,578 2,321 1,518 782 1,593 12.02%
-
Tax Rate 53.28% 56.11% 61.23% 54.24% 54.09% 69.40% 52.85% -
Total Cost 360,150 348,903 347,087 338,526 321,808 323,743 329,705 6.08%
-
Net Worth 131,794 129,390 130,191 130,592 128,589 126,185 128,589 1.65%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - 400 400 400 400 -
Div Payout % - - - 17.26% 26.39% 51.23% 25.15% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 131,794 129,390 130,191 130,592 128,589 126,185 128,589 1.65%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 0.53% 0.61% 0.46% 0.64% 0.41% 0.17% 0.42% -
ROE 1.43% 1.61% 1.21% 1.78% 1.18% 0.62% 1.24% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 903.86 876.28 870.46 850.47 806.61 809.56 826.48 6.16%
EPS 4.71 5.19 3.94 5.79 3.79 1.95 3.98 11.91%
DPS 0.00 0.00 0.00 1.00 1.00 1.00 1.00 -
NAPS 3.29 3.23 3.25 3.26 3.21 3.15 3.21 1.65%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 861.29 835.01 829.46 810.41 768.62 771.43 787.55 6.16%
EPS 4.49 4.95 3.75 5.52 3.61 1.86 3.79 11.99%
DPS 0.00 0.00 0.00 0.95 0.95 0.95 0.95 -
NAPS 3.135 3.0779 3.0969 3.1065 3.0588 3.0016 3.0588 1.65%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.70 1.70 1.69 1.76 1.75 1.91 2.02 -
P/RPS 0.19 0.19 0.19 0.21 0.22 0.24 0.24 -14.45%
P/EPS 36.07 32.74 42.90 30.38 46.18 97.84 50.80 -20.46%
EY 2.77 3.05 2.33 3.29 2.17 1.02 1.97 25.58%
DY 0.00 0.00 0.00 0.57 0.57 0.52 0.50 -
P/NAPS 0.52 0.53 0.52 0.54 0.55 0.61 0.63 -12.03%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 22/08/19 24/05/19 26/02/19 23/11/18 28/08/18 28/05/18 27/02/18 -
Price 1.65 1.70 1.70 1.70 1.72 1.70 1.93 -
P/RPS 0.18 0.19 0.20 0.20 0.21 0.21 0.23 -15.11%
P/EPS 35.01 32.74 43.16 29.34 45.39 87.08 48.53 -19.61%
EY 2.86 3.05 2.32 3.41 2.20 1.15 2.06 24.52%
DY 0.00 0.00 0.00 0.59 0.58 0.59 0.52 -
P/NAPS 0.50 0.53 0.52 0.52 0.54 0.54 0.60 -11.47%

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