[KHIND] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 650.4%
YoY- -55.12%
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 164,692 172,651 188,552 161,407 157,823 157,544 135,689 3.27%
PBT 1,301 1,357 8,688 3,532 7,734 10,366 5,913 -22.29%
Tax -671 -665 -1,867 -769 -1,578 -2,131 -1,488 -12.42%
NP 630 692 6,821 2,763 6,156 8,235 4,425 -27.72%
-
NP to SH 723 798 6,821 2,763 6,156 8,235 4,425 -26.05%
-
Tax Rate 51.58% 49.01% 21.49% 21.77% 20.40% 20.56% 25.16% -
Total Cost 164,062 171,959 181,731 158,644 151,667 149,309 131,264 3.78%
-
Net Worth 128,589 129,791 127,788 118,174 109,761 98,945 86,928 6.74%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 128,589 129,791 127,788 118,174 109,761 98,945 86,928 6.74%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 0.38% 0.40% 3.62% 1.71% 3.90% 5.23% 3.26% -
ROE 0.56% 0.61% 5.34% 2.34% 5.61% 8.32% 5.09% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 411.12 430.99 470.69 402.92 393.98 393.28 338.72 3.27%
EPS 1.80 1.99 17.03 6.90 15.37 20.56 11.05 -26.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.24 3.19 2.95 2.74 2.47 2.17 6.74%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 391.76 410.69 448.52 383.95 375.42 374.76 322.77 3.27%
EPS 1.72 1.90 16.23 6.57 14.64 19.59 10.53 -26.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0588 3.0874 3.0398 2.8111 2.6109 2.3537 2.0678 6.74%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.75 2.22 1.92 2.10 2.70 1.52 1.36 -
P/RPS 0.43 0.52 0.41 0.52 0.69 0.39 0.40 1.21%
P/EPS 96.96 111.44 11.28 30.45 17.57 7.39 12.31 41.03%
EY 1.03 0.90 8.87 3.28 5.69 13.52 8.12 -29.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.69 0.60 0.71 0.99 0.62 0.63 -2.23%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/08/18 23/08/17 24/08/16 25/08/15 26/08/14 15/08/13 09/08/12 -
Price 1.72 2.20 2.12 1.90 2.87 1.60 1.40 -
P/RPS 0.42 0.51 0.45 0.47 0.73 0.41 0.41 0.40%
P/EPS 95.30 110.44 12.45 27.55 18.68 7.78 12.67 39.95%
EY 1.05 0.91 8.03 3.63 5.35 12.85 7.89 -28.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.68 0.66 0.64 1.05 0.65 0.65 -3.04%

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