[KHIND] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 141.22%
YoY- 71.65%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 436,037 340,786 270,657 261,738 252,128 272,765 247,615 9.88%
PBT 25,050 29,318 2,091 3,337 1,524 10,467 6,224 26.09%
Tax -6,231 -7,135 -885 -1,689 -665 -1,882 -1,398 28.25%
NP 18,819 22,183 1,206 1,648 859 8,585 4,826 25.43%
-
NP to SH 19,058 22,189 1,337 1,744 1,016 8,585 4,826 25.69%
-
Tax Rate 24.87% 24.34% 42.32% 50.61% 43.64% 17.98% 22.46% -
Total Cost 417,218 318,603 269,451 260,090 251,269 264,180 242,789 9.43%
-
Net Worth 176,660 154,627 131,794 130,592 129,390 130,592 125,384 5.87%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 2,002 4,005 - - - 4,005 2,804 -5.45%
Div Payout % 10.51% 18.05% - - - 46.66% 58.10% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 176,660 154,627 131,794 130,592 129,390 130,592 125,384 5.87%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 4.32% 6.51% 0.45% 0.63% 0.34% 3.15% 1.95% -
ROE 10.79% 14.35% 1.01% 1.34% 0.79% 6.57% 3.85% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,088.49 850.71 675.65 653.38 629.39 680.91 618.13 9.88%
EPS 47.57 55.39 3.34 4.35 2.54 21.43 12.05 25.68%
DPS 5.00 10.00 0.00 0.00 0.00 10.00 7.00 -5.44%
NAPS 4.41 3.86 3.29 3.26 3.23 3.26 3.13 5.87%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,037.22 810.64 643.82 622.61 599.75 648.84 589.01 9.88%
EPS 45.33 52.78 3.18 4.15 2.42 20.42 11.48 25.69%
DPS 4.76 9.53 0.00 0.00 0.00 9.53 6.67 -5.46%
NAPS 4.2023 3.6782 3.135 3.1065 3.0779 3.1065 2.9826 5.87%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 4.44 2.20 1.54 1.76 2.18 2.40 2.00 -
P/RPS 0.41 0.26 0.23 0.27 0.35 0.35 0.32 4.21%
P/EPS 9.33 3.97 46.14 40.43 85.95 11.20 16.60 -9.14%
EY 10.72 25.18 2.17 2.47 1.16 8.93 6.02 10.08%
DY 1.13 4.55 0.00 0.00 0.00 4.17 3.50 -17.15%
P/NAPS 1.01 0.57 0.47 0.54 0.67 0.74 0.64 7.89%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 20/11/19 23/11/18 24/11/17 24/11/16 25/11/15 -
Price 4.31 2.19 1.56 1.70 2.18 2.30 2.33 -
P/RPS 0.40 0.26 0.23 0.26 0.35 0.34 0.38 0.85%
P/EPS 9.06 3.95 46.74 39.05 85.95 10.73 19.34 -11.86%
EY 11.04 25.29 2.14 2.56 1.16 9.32 5.17 13.46%
DY 1.16 4.57 0.00 0.00 0.00 4.35 3.00 -14.63%
P/NAPS 0.98 0.57 0.47 0.52 0.67 0.71 0.74 4.78%

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