[KHIND] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Announcement Date
19-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -91.07%
YoY- -49.5%
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 117,618 118,545 136,195 139,879 82,457 77,767 75,437 7.67%
PBT 1,268 748 3,150 6,052 14,710 -604 -1,291 -
Tax -321 -332 -984 -1,660 -2,466 -33 140 -
NP 947 416 2,166 4,392 12,244 -637 -1,151 -
-
NP to SH 1,021 438 2,258 4,471 12,265 -612 -1,114 -
-
Tax Rate 25.32% 44.39% 31.24% 27.43% 16.76% - - -
Total Cost 116,671 118,129 134,029 135,487 70,213 78,404 76,588 7.26%
-
Net Worth 215,239 207,672 183,470 162,238 144,612 129,390 126,185 9.29%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 3,363 - - - - - -
Div Payout % - 767.84% - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 215,239 207,672 183,470 162,238 144,612 129,390 126,185 9.29%
NOSH 42,039 42,039 40,059 40,059 40,059 40,059 40,059 0.80%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 0.81% 0.35% 1.59% 3.14% 14.85% -0.82% -1.53% -
ROE 0.47% 0.21% 1.23% 2.76% 8.48% -0.47% -0.88% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 279.78 281.99 339.99 349.18 205.84 194.13 188.31 6.81%
EPS 2.43 1.04 5.64 11.16 30.62 -1.53 -2.78 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.94 4.58 4.05 3.61 3.23 3.15 8.42%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 279.78 281.99 323.97 332.74 196.14 184.99 179.45 7.67%
EPS 2.43 1.04 5.37 10.64 29.18 -1.46 -2.65 -
DPS 0.00 8.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.12 4.94 4.3643 3.8592 3.44 3.0779 3.0016 9.29%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 2.62 2.86 3.47 3.26 1.55 1.70 1.91 -
P/RPS 0.94 1.01 1.02 0.93 0.75 0.88 1.01 -1.18%
P/EPS 107.88 274.50 61.56 29.21 5.06 -111.28 -68.68 -
EY 0.93 0.36 1.62 3.42 19.75 -0.90 -1.46 -
DY 0.00 2.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.58 0.76 0.80 0.43 0.53 0.61 -2.93%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 17/05/23 19/05/22 25/05/21 29/05/20 24/05/19 28/05/18 -
Price 2.70 2.79 3.30 3.51 1.55 1.70 1.70 -
P/RPS 0.97 0.99 0.97 1.01 0.75 0.88 0.90 1.25%
P/EPS 111.17 267.78 58.55 31.45 5.06 -111.28 -61.13 -
EY 0.90 0.37 1.71 3.18 19.75 -0.90 -1.64 -
DY 0.00 2.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.56 0.72 0.87 0.43 0.53 0.54 -0.31%

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