[KHIND] YoY TTM Result on 30-Sep-2023 [#3]

Announcement Date
21-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -53.65%
YoY- -83.75%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 506,956 594,737 574,250 433,331 357,617 340,690 335,655 7.11%
PBT 4,735 25,288 32,897 30,094 2,909 4,729 3,145 7.05%
Tax -1,429 -4,323 -7,809 -7,311 -1,740 -2,565 -1,085 4.69%
NP 3,306 20,965 25,088 22,783 1,169 2,164 2,060 8.19%
-
NP to SH 3,450 21,234 25,378 22,713 1,171 2,321 2,217 7.64%
-
Tax Rate 30.18% 17.10% 23.74% 24.29% 59.81% 54.24% 34.50% -
Total Cost 503,650 573,772 549,162 410,548 356,448 338,526 333,595 7.10%
-
Net Worth 209,354 186,477 176,660 154,627 131,794 130,592 129,390 8.34%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,363 - 6,008 - - 400 - -
Div Payout % 97.48% - 23.68% - - 17.26% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 209,354 186,477 176,660 154,627 131,794 130,592 129,390 8.34%
NOSH 42,039 42,039 40,059 40,059 40,059 40,059 40,059 0.80%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.65% 3.53% 4.37% 5.26% 0.33% 0.64% 0.61% -
ROE 1.65% 11.39% 14.37% 14.69% 0.89% 1.78% 1.71% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,205.92 1,451.14 1,433.51 1,081.73 892.73 850.47 837.90 6.25%
EPS 8.21 51.81 63.35 56.70 2.92 5.79 5.53 6.80%
DPS 8.00 0.00 15.00 0.00 0.00 1.00 0.00 -
NAPS 4.98 4.55 4.41 3.86 3.29 3.26 3.23 7.47%
Adjusted Per Share Value based on latest NOSH - 42,039
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,205.92 1,414.73 1,365.99 1,030.78 850.68 810.41 798.44 7.11%
EPS 8.21 50.51 60.37 54.03 2.79 5.52 5.27 7.66%
DPS 8.00 0.00 14.29 0.00 0.00 0.95 0.00 -
NAPS 4.98 4.4358 4.2023 3.6782 3.135 3.1065 3.0779 8.34%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 2.62 2.79 4.44 2.20 1.54 1.76 2.18 -
P/RPS 0.22 0.19 0.31 0.20 0.17 0.21 0.26 -2.74%
P/EPS 31.93 5.39 7.01 3.88 52.68 30.38 39.39 -3.43%
EY 3.13 18.57 14.27 25.77 1.90 3.29 2.54 3.54%
DY 3.05 0.00 3.38 0.00 0.00 0.57 0.00 -
P/NAPS 0.53 0.61 1.01 0.57 0.47 0.54 0.67 -3.82%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 21/11/23 21/11/22 24/11/21 25/11/20 20/11/19 23/11/18 24/11/17 -
Price 2.70 3.16 4.31 2.19 1.56 1.70 2.18 -
P/RPS 0.22 0.22 0.30 0.20 0.17 0.20 0.26 -2.74%
P/EPS 32.90 6.10 6.80 3.86 53.37 29.34 39.39 -2.95%
EY 3.04 16.40 14.70 25.89 1.87 3.41 2.54 3.03%
DY 2.96 0.00 3.48 0.00 0.00 0.59 0.00 -
P/NAPS 0.54 0.69 0.98 0.57 0.47 0.52 0.67 -3.52%

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