[KHIND] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 1.75%
YoY- 11.73%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 591,677 575,564 579,248 574,250 569,945 536,421 478,999 15.16%
PBT 29,304 29,517 32,419 32,897 33,576 28,507 37,165 -14.68%
Tax -5,617 -6,767 -7,443 -7,809 -8,884 -7,907 -8,713 -25.43%
NP 23,687 22,750 24,976 25,088 24,692 20,600 28,452 -11.53%
-
NP to SH 23,980 23,063 25,276 25,378 24,941 20,715 28,509 -10.92%
-
Tax Rate 19.17% 22.93% 22.96% 23.74% 26.46% 27.74% 23.44% -
Total Cost 567,990 552,814 554,272 549,162 545,253 515,821 450,547 16.74%
-
Net Worth 194,686 183,470 181,066 176,660 170,250 162,238 156,230 15.84%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,002 2,002 2,002 6,008 4,005 4,005 4,005 -37.09%
Div Payout % 8.35% 8.68% 7.92% 23.68% 16.06% 19.34% 14.05% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 194,686 183,470 181,066 176,660 170,250 162,238 156,230 15.84%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 4.00% 3.95% 4.31% 4.37% 4.33% 3.84% 5.94% -
ROE 12.32% 12.57% 13.96% 14.37% 14.65% 12.77% 18.25% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,477.01 1,436.79 1,445.99 1,433.51 1,422.76 1,339.08 1,195.73 15.16%
EPS 59.86 57.57 63.10 63.35 62.26 51.71 71.17 -10.92%
DPS 5.00 5.00 5.00 15.00 10.00 10.00 10.00 -37.08%
NAPS 4.86 4.58 4.52 4.41 4.25 4.05 3.90 15.84%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,407.45 1,369.12 1,377.88 1,365.99 1,355.75 1,276.01 1,139.42 15.16%
EPS 57.04 54.86 60.13 60.37 59.33 49.28 67.82 -10.92%
DPS 4.76 4.76 4.76 14.29 9.53 9.53 9.53 -37.12%
NAPS 4.6311 4.3643 4.3071 4.2023 4.0498 3.8592 3.7163 15.84%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 2.85 3.47 3.81 4.44 2.85 3.26 2.93 -
P/RPS 0.19 0.24 0.26 0.31 0.20 0.24 0.25 -16.76%
P/EPS 4.76 6.03 6.04 7.01 4.58 6.30 4.12 10.13%
EY 21.00 16.59 16.56 14.27 21.85 15.86 24.29 -9.27%
DY 1.75 1.44 1.31 3.38 3.51 3.07 3.41 -35.97%
P/NAPS 0.59 0.76 0.84 1.01 0.67 0.80 0.75 -14.82%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 23/08/22 19/05/22 22/02/22 24/11/21 27/08/21 25/05/21 22/02/21 -
Price 2.89 3.30 3.50 4.31 3.05 3.51 3.81 -
P/RPS 0.20 0.23 0.24 0.30 0.21 0.26 0.32 -26.96%
P/EPS 4.83 5.73 5.55 6.80 4.90 6.79 5.35 -6.60%
EY 20.71 17.45 18.03 14.70 20.41 14.73 18.68 7.13%
DY 1.73 1.52 1.43 3.48 3.28 2.85 2.62 -24.22%
P/NAPS 0.59 0.72 0.77 0.98 0.72 0.87 0.98 -28.76%

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