[KHIND] QoQ TTM Result on 31-Mar-2021 [#1]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- -27.34%
YoY- 40.56%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 579,248 574,250 569,945 536,421 478,999 433,331 384,665 31.27%
PBT 32,419 32,897 33,576 28,507 37,165 30,094 22,165 28.76%
Tax -7,443 -7,809 -8,884 -7,907 -8,713 -7,311 -4,924 31.61%
NP 24,976 25,088 24,692 20,600 28,452 22,783 17,241 27.94%
-
NP to SH 25,276 25,378 24,941 20,715 28,509 22,713 17,194 29.19%
-
Tax Rate 22.96% 23.74% 26.46% 27.74% 23.44% 24.29% 22.22% -
Total Cost 554,272 549,162 545,253 515,821 450,547 410,548 367,424 31.43%
-
Net Worth 181,066 176,660 170,250 162,238 156,230 154,627 149,420 13.62%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 2,002 6,008 4,005 4,005 4,005 - - -
Div Payout % 7.92% 23.68% 16.06% 19.34% 14.05% - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 181,066 176,660 170,250 162,238 156,230 154,627 149,420 13.62%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 4.31% 4.37% 4.33% 3.84% 5.94% 5.26% 4.48% -
ROE 13.96% 14.37% 14.65% 12.77% 18.25% 14.69% 11.51% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,445.99 1,433.51 1,422.76 1,339.08 1,195.73 1,081.73 960.25 31.27%
EPS 63.10 63.35 62.26 51.71 71.17 56.70 42.92 29.20%
DPS 5.00 15.00 10.00 10.00 10.00 0.00 0.00 -
NAPS 4.52 4.41 4.25 4.05 3.90 3.86 3.73 13.62%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,377.88 1,365.99 1,355.75 1,276.01 1,139.42 1,030.78 915.02 31.27%
EPS 60.13 60.37 59.33 49.28 67.82 54.03 40.90 29.20%
DPS 4.76 14.29 9.53 9.53 9.53 0.00 0.00 -
NAPS 4.3071 4.2023 4.0498 3.8592 3.7163 3.6782 3.5543 13.62%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 3.81 4.44 2.85 3.26 2.93 2.20 1.62 -
P/RPS 0.26 0.31 0.20 0.24 0.25 0.20 0.17 32.64%
P/EPS 6.04 7.01 4.58 6.30 4.12 3.88 3.77 36.80%
EY 16.56 14.27 21.85 15.86 24.29 25.77 26.49 -26.82%
DY 1.31 3.38 3.51 3.07 3.41 0.00 0.00 -
P/NAPS 0.84 1.01 0.67 0.80 0.75 0.57 0.43 56.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 22/02/22 24/11/21 27/08/21 25/05/21 22/02/21 25/11/20 27/08/20 -
Price 3.50 4.31 3.05 3.51 3.81 2.19 1.68 -
P/RPS 0.24 0.30 0.21 0.26 0.32 0.20 0.17 25.76%
P/EPS 5.55 6.80 4.90 6.79 5.35 3.86 3.91 26.22%
EY 18.03 14.70 20.41 14.73 18.68 25.89 25.55 -20.68%
DY 1.43 3.48 3.28 2.85 2.62 0.00 0.00 -
P/NAPS 0.77 0.98 0.72 0.87 0.98 0.57 0.45 42.92%

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