[KHIND] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 132.45%
YoY- -9.4%
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 580,962 399,070 356,144 329,384 345,302 377,104 322,814 10.27%
PBT 33,964 41,142 2,546 2,602 2,714 17,376 7,064 29.88%
Tax -8,720 -8,378 -652 -1,342 -1,330 -3,734 -1,538 33.49%
NP 25,244 32,764 1,894 1,260 1,384 13,642 5,526 28.78%
-
NP to SH 25,596 32,732 2,066 1,446 1,596 13,642 5,526 29.08%
-
Tax Rate 25.67% 20.36% 25.61% 51.58% 49.01% 21.49% 21.77% -
Total Cost 555,718 366,306 354,250 328,124 343,918 363,462 317,288 9.78%
-
Net Worth 170,250 149,420 131,794 128,589 129,791 127,788 118,174 6.26%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 170,250 149,420 131,794 128,589 129,791 127,788 118,174 6.26%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 4.35% 8.21% 0.53% 0.38% 0.40% 3.62% 1.71% -
ROE 15.03% 21.91% 1.57% 1.12% 1.23% 10.68% 4.68% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,450.27 996.21 889.05 822.25 861.98 941.37 805.85 10.27%
EPS 63.90 81.70 5.16 3.60 3.98 34.06 13.80 29.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.25 3.73 3.29 3.21 3.24 3.19 2.95 6.26%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 1,381.96 949.29 847.18 783.52 821.38 897.03 767.89 10.27%
EPS 60.89 77.86 4.91 3.44 3.80 32.45 13.14 29.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0498 3.5543 3.135 3.0588 3.0874 3.0398 2.8111 6.26%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 2.85 1.62 1.70 1.75 2.22 1.92 2.10 -
P/RPS 0.20 0.16 0.19 0.21 0.26 0.20 0.26 -4.27%
P/EPS 4.46 1.98 32.96 48.48 55.72 5.64 15.22 -18.48%
EY 22.42 50.44 3.03 2.06 1.79 17.74 6.57 22.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.43 0.52 0.55 0.69 0.60 0.71 -0.96%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 27/08/21 27/08/20 22/08/19 28/08/18 23/08/17 24/08/16 25/08/15 -
Price 3.05 1.68 1.65 1.72 2.20 2.12 1.90 -
P/RPS 0.21 0.17 0.19 0.21 0.26 0.23 0.24 -2.19%
P/EPS 4.77 2.06 31.99 47.65 55.22 6.23 13.77 -16.18%
EY 20.95 48.64 3.13 2.10 1.81 16.06 7.26 19.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.45 0.50 0.54 0.68 0.66 0.64 1.98%

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