[KHIND] YoY Quarter Result on 30-Sep-2015 [#3]

Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -36.81%
YoY- -29.81%
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 97,046 79,477 84,213 86,208 82,159 86,913 76,031 4.14%
PBT 2,036 167 1,779 2,692 3,449 6,299 2,989 -6.19%
Tax -1,018 0 -15 -629 -510 -1,467 -719 5.96%
NP 1,018 167 1,764 2,063 2,939 4,832 2,270 -12.50%
-
NP to SH 1,021 218 1,764 2,063 2,939 4,832 2,270 -12.46%
-
Tax Rate 50.00% 0.00% 0.84% 23.37% 14.79% 23.29% 24.05% -
Total Cost 96,028 79,310 82,449 84,145 79,220 82,081 73,761 4.49%
-
Net Worth 130,592 129,390 130,592 125,384 112,966 100,548 88,930 6.61%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 4,005 2,804 4,005 4,005 - -
Div Payout % - - 227.09% 135.92% 136.30% 82.90% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 130,592 129,390 130,592 125,384 112,966 100,548 88,930 6.61%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 1.05% 0.21% 2.09% 2.39% 3.58% 5.56% 2.99% -
ROE 0.78% 0.17% 1.35% 1.65% 2.60% 4.81% 2.55% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 242.26 198.40 210.22 215.20 205.09 216.96 189.80 4.14%
EPS 2.55 0.54 4.40 5.15 7.34 12.06 5.67 -12.46%
DPS 0.00 0.00 10.00 7.00 10.00 10.00 0.00 -
NAPS 3.26 3.23 3.26 3.13 2.82 2.51 2.22 6.61%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 230.85 189.06 200.32 205.07 195.44 206.74 180.86 4.14%
EPS 2.43 0.52 4.20 4.91 6.99 11.49 5.40 -12.45%
DPS 0.00 0.00 9.53 6.67 9.53 9.53 0.00 -
NAPS 3.1065 3.0779 3.1065 2.9826 2.6872 2.3918 2.1154 6.61%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.76 2.18 2.40 2.00 2.80 1.98 1.40 -
P/RPS 0.73 1.10 1.14 0.93 1.37 0.91 0.74 -0.22%
P/EPS 69.05 400.59 54.50 38.84 38.16 16.41 24.71 18.67%
EY 1.45 0.25 1.83 2.57 2.62 6.09 4.05 -15.72%
DY 0.00 0.00 4.17 3.50 3.57 5.05 0.00 -
P/NAPS 0.54 0.67 0.74 0.64 0.99 0.79 0.63 -2.53%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 23/11/18 24/11/17 24/11/16 25/11/15 20/11/14 14/11/13 23/10/12 -
Price 1.70 2.18 2.30 2.33 2.46 2.65 1.49 -
P/RPS 0.70 1.10 1.09 1.08 1.20 1.22 0.79 -1.99%
P/EPS 66.70 400.59 52.23 45.24 33.53 21.97 26.29 16.77%
EY 1.50 0.25 1.91 2.21 2.98 4.55 3.80 -14.34%
DY 0.00 0.00 4.35 3.00 4.07 3.77 0.00 -
P/NAPS 0.52 0.67 0.71 0.74 0.87 1.06 0.67 -4.13%

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