[KHIND] QoQ TTM Result on 31-Dec-2016 [#4]

Announcement Date
22-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1.54%
YoY- 58.35%
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 335,655 340,391 354,530 356,292 362,918 364,913 347,616 -2.30%
PBT 3,145 4,757 10,333 12,088 13,405 14,318 11,355 -57.47%
Tax -1,085 -1,100 -2,288 -2,302 -3,466 -4,080 -3,267 -52.01%
NP 2,060 3,657 8,045 9,786 9,939 10,238 8,088 -59.78%
-
NP to SH 2,217 3,763 8,077 9,786 9,939 10,238 8,088 -57.76%
-
Tax Rate 34.50% 23.12% 22.14% 19.04% 25.86% 28.50% 28.77% -
Total Cost 333,595 336,734 346,485 346,506 352,979 354,675 339,528 -1.16%
-
Net Worth 129,390 129,791 129,390 128,989 130,696 127,765 121,372 4.35%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 4,005 4,005 4,005 4,009 2,804 2,804 -
Div Payout % - 106.45% 49.60% 40.94% 40.34% 27.39% 34.67% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 129,390 129,791 129,390 128,989 130,696 127,765 121,372 4.35%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.61% 1.07% 2.27% 2.75% 2.74% 2.81% 2.33% -
ROE 1.71% 2.90% 6.24% 7.59% 7.60% 8.01% 6.66% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 837.90 849.72 885.02 889.42 905.24 911.10 867.80 -2.30%
EPS 5.53 9.39 20.16 24.43 24.79 25.56 20.19 -57.79%
DPS 0.00 10.00 10.00 10.00 10.00 7.00 7.00 -
NAPS 3.23 3.24 3.23 3.22 3.26 3.19 3.03 4.34%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 798.44 809.70 843.34 847.53 863.29 868.03 826.89 -2.30%
EPS 5.27 8.95 19.21 23.28 23.64 24.35 19.24 -57.79%
DPS 0.00 9.53 9.53 9.53 9.54 6.67 6.67 -
NAPS 3.0779 3.0874 3.0779 3.0683 3.1089 3.0392 2.8871 4.35%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 2.18 2.22 2.48 2.20 2.40 1.92 1.91 -
P/RPS 0.26 0.26 0.28 0.25 0.27 0.21 0.22 11.76%
P/EPS 39.39 23.63 12.30 9.01 9.68 7.51 9.46 158.59%
EY 2.54 4.23 8.13 11.10 10.33 13.31 10.57 -61.31%
DY 0.00 4.50 4.03 4.55 4.17 3.65 3.66 -
P/NAPS 0.67 0.69 0.77 0.68 0.74 0.60 0.63 4.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 24/05/17 22/02/17 24/11/16 24/08/16 20/05/16 -
Price 2.18 2.20 2.43 2.29 2.30 2.12 2.05 -
P/RPS 0.26 0.26 0.27 0.26 0.25 0.23 0.24 5.47%
P/EPS 39.39 23.42 12.05 9.37 9.28 8.29 10.15 146.74%
EY 2.54 4.27 8.30 10.67 10.78 12.06 9.85 -59.45%
DY 0.00 4.55 4.12 4.37 4.35 3.30 3.41 -
P/NAPS 0.67 0.68 0.75 0.71 0.71 0.66 0.68 -0.98%

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