[KHIND] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
21-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -11.45%
YoY- -16.33%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 539,997 562,339 579,989 594,737 591,677 575,564 579,248 -4.58%
PBT 9,698 18,107 20,509 25,288 29,304 29,517 32,419 -55.36%
Tax -2,376 -3,467 -4,119 -4,323 -5,617 -6,767 -7,443 -53.38%
NP 7,322 14,640 16,390 20,965 23,687 22,750 24,976 -55.96%
-
NP to SH 7,444 14,827 16,647 21,234 23,980 23,063 25,276 -55.83%
-
Tax Rate 24.50% 19.15% 20.08% 17.10% 19.17% 22.93% 22.96% -
Total Cost 532,675 547,699 563,599 573,772 567,990 552,814 554,272 -2.62%
-
Net Worth 210,195 207,672 192,959 186,477 194,686 183,470 181,066 10.48%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 3,363 3,363 - - 2,002 2,002 2,002 41.44%
Div Payout % 45.18% 22.68% - - 8.35% 8.68% 7.92% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 210,195 207,672 192,959 186,477 194,686 183,470 181,066 10.48%
NOSH 42,039 42,039 42,039 42,039 40,059 40,059 40,059 3.27%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.36% 2.60% 2.83% 3.53% 4.00% 3.95% 4.31% -
ROE 3.54% 7.14% 8.63% 11.39% 12.32% 12.57% 13.96% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,284.51 1,337.66 1,379.65 1,451.14 1,477.01 1,436.79 1,445.99 -7.61%
EPS 17.71 35.27 39.60 51.81 59.86 57.57 63.10 -57.23%
DPS 8.00 8.00 0.00 0.00 5.00 5.00 5.00 36.91%
NAPS 5.00 4.94 4.59 4.55 4.86 4.58 4.52 6.97%
Adjusted Per Share Value based on latest NOSH - 42,039
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 1,284.51 1,337.66 1,379.65 1,414.73 1,407.45 1,369.12 1,377.88 -4.58%
EPS 17.71 35.27 39.60 50.51 57.04 54.86 60.13 -55.83%
DPS 8.00 8.00 0.00 0.00 4.76 4.76 4.76 41.49%
NAPS 5.00 4.94 4.59 4.4358 4.6311 4.3643 4.3071 10.48%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 2.79 2.86 3.10 2.79 2.85 3.47 3.81 -
P/RPS 0.22 0.21 0.22 0.19 0.19 0.24 0.26 -10.56%
P/EPS 15.76 8.11 7.83 5.39 4.76 6.03 6.04 89.86%
EY 6.35 12.33 12.77 18.57 21.00 16.59 16.56 -47.31%
DY 2.87 2.80 0.00 0.00 1.75 1.44 1.31 68.92%
P/NAPS 0.56 0.58 0.68 0.61 0.59 0.76 0.84 -23.74%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 17/05/23 22/02/23 21/11/22 23/08/22 19/05/22 22/02/22 -
Price 2.70 2.79 3.08 3.16 2.89 3.30 3.50 -
P/RPS 0.21 0.21 0.22 0.22 0.20 0.23 0.24 -8.53%
P/EPS 15.25 7.91 7.78 6.10 4.83 5.73 5.55 96.54%
EY 6.56 12.64 12.86 16.40 20.71 17.45 18.03 -49.12%
DY 2.96 2.87 0.00 0.00 1.73 1.52 1.43 62.63%
P/NAPS 0.54 0.56 0.67 0.69 0.59 0.72 0.77 -21.11%

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