[KHIND] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -0.67%
YoY- -1.61%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 120,259 128,463 143,211 138,213 92,545 86,960 78,952 7.26%
PBT 7,358 2,590 7,369 7,847 776 818 1,392 31.96%
Tax -2,050 -1,008 -1,212 -1,578 -176 -855 -876 15.21%
NP 5,308 1,582 6,157 6,269 600 -37 516 47.44%
-
NP to SH 5,341 1,631 6,218 6,320 524 -166 577 44.87%
-
Tax Rate 27.86% 38.92% 16.45% 20.11% 22.68% 104.52% 62.93% -
Total Cost 114,951 126,881 137,054 131,944 91,945 86,997 78,436 6.57%
-
Net Worth 213,137 192,959 181,066 156,230 132,194 130,191 128,589 8.78%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 4,005 - - 400 -
Div Payout % - - - 63.38% - - 69.43% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 213,137 192,959 181,066 156,230 132,194 130,191 128,589 8.78%
NOSH 42,039 42,039 40,059 40,059 40,059 40,059 40,059 0.80%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 4.41% 1.23% 4.30% 4.54% 0.65% -0.04% 0.65% -
ROE 2.51% 0.85% 3.43% 4.05% 0.40% -0.13% 0.45% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 286.07 305.58 357.50 345.02 231.02 217.08 197.09 6.40%
EPS 12.70 3.88 15.52 15.78 1.31 -0.41 1.44 43.71%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 1.00 -
NAPS 5.07 4.59 4.52 3.90 3.30 3.25 3.21 7.91%
Adjusted Per Share Value based on latest NOSH - 40,059
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 286.07 305.58 340.66 328.77 220.14 206.86 187.81 7.26%
EPS 12.70 3.88 14.79 15.03 1.25 -0.39 1.37 44.91%
DPS 0.00 0.00 0.00 9.53 0.00 0.00 0.95 -
NAPS 5.07 4.59 4.3071 3.7163 3.1446 3.0969 3.0588 8.78%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 2.56 3.10 3.81 2.93 1.53 1.69 2.02 -
P/RPS 0.89 1.01 1.07 0.85 0.66 0.78 1.02 -2.24%
P/EPS 20.15 79.90 24.55 18.57 116.97 -407.83 140.24 -27.61%
EY 4.96 1.25 4.07 5.38 0.85 -0.25 0.71 38.24%
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.50 -
P/NAPS 0.50 0.68 0.84 0.75 0.46 0.52 0.63 -3.77%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 22/02/23 22/02/22 22/02/21 28/02/20 26/02/19 27/02/18 -
Price 2.65 3.08 3.50 3.81 1.55 1.70 1.93 -
P/RPS 0.93 1.01 0.98 1.10 0.67 0.78 0.98 -0.86%
P/EPS 20.86 79.39 22.55 24.15 118.50 -410.24 133.99 -26.64%
EY 4.79 1.26 4.43 4.14 0.84 -0.24 0.75 36.19%
DY 0.00 0.00 0.00 2.62 0.00 0.00 0.52 -
P/NAPS 0.52 0.67 0.77 0.98 0.47 0.52 0.60 -2.35%

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