[KHIND] YoY Annualized Quarter Result on 31-Mar-2020 [#1]

Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- 2536.22%
YoY- 2104.09%
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 474,180 544,780 559,516 329,828 311,068 301,748 328,860 6.28%
PBT 2,992 12,600 24,208 58,840 -2,416 -5,164 -808 -
Tax -1,328 -3,936 -6,640 -9,864 -132 560 -532 16.46%
NP 1,664 8,664 17,568 48,976 -2,548 -4,604 -1,340 -
-
NP to SH 1,752 9,032 17,884 49,060 -2,448 -4,456 -1,212 -
-
Tax Rate 44.39% 31.24% 27.43% 16.76% - - - -
Total Cost 472,516 536,116 541,948 280,852 313,616 306,352 330,200 6.15%
-
Net Worth 207,672 183,470 162,238 144,612 129,390 126,185 129,390 8.20%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 13,452 - - - - - - -
Div Payout % 767.84% - - - - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 207,672 183,470 162,238 144,612 129,390 126,185 129,390 8.20%
NOSH 42,039 40,059 40,059 40,059 40,059 40,059 40,059 0.80%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 0.35% 1.59% 3.14% 14.85% -0.82% -1.53% -0.41% -
ROE 0.84% 4.92% 11.02% 33.93% -1.89% -3.53% -0.94% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,127.95 1,359.94 1,396.73 823.36 776.52 753.26 820.94 5.43%
EPS 4.16 22.56 44.64 122.48 -6.12 -11.12 -3.04 -
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.94 4.58 4.05 3.61 3.23 3.15 3.23 7.33%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,127.95 1,295.89 1,330.95 784.58 739.95 717.78 782.27 6.28%
EPS 4.16 21.48 42.54 116.70 -5.82 -10.60 -2.88 -
DPS 32.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.94 4.3643 3.8592 3.44 3.0779 3.0016 3.0779 8.20%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 2.86 3.47 3.26 1.55 1.70 1.91 2.48 -
P/RPS 0.25 0.26 0.23 0.19 0.22 0.25 0.30 -2.99%
P/EPS 68.63 15.39 7.30 1.27 -27.82 -17.17 -81.97 -
EY 1.46 6.50 13.69 79.01 -3.59 -5.82 -1.22 -
DY 11.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.76 0.80 0.43 0.53 0.61 0.77 -4.61%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 17/05/23 19/05/22 25/05/21 29/05/20 24/05/19 28/05/18 24/05/17 -
Price 2.79 3.30 3.51 1.55 1.70 1.70 2.43 -
P/RPS 0.25 0.24 0.25 0.19 0.22 0.23 0.30 -2.99%
P/EPS 66.95 14.64 7.86 1.27 -27.82 -15.28 -80.32 -
EY 1.49 6.83 12.72 79.01 -3.59 -6.54 -1.25 -
DY 11.47 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.72 0.87 0.43 0.53 0.54 0.75 -4.75%

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