[KHIND] YoY TTM 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- -0.4%
YoY- -11.34%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 498,752 579,989 579,248 478,999 363,202 348,698 331,080 7.06%
PBT 9,503 20,509 32,419 37,165 2,867 4,155 2,916 21.75%
Tax -2,471 -4,119 -7,443 -8,713 -1,061 -2,544 -1,541 8.18%
NP 7,032 16,390 24,976 28,452 1,806 1,611 1,375 31.24%
-
NP to SH 7,160 16,647 25,276 28,509 1,861 1,578 1,593 28.44%
-
Tax Rate 26.00% 20.08% 22.96% 23.44% 37.01% 61.23% 52.85% -
Total Cost 491,720 563,599 554,272 450,547 361,396 347,087 329,705 6.88%
-
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 3,363 - 2,002 4,005 - - 400 42.57%
Div Payout % 46.97% - 7.92% 14.05% - - 25.15% -
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 1.41% 2.83% 4.31% 5.94% 0.50% 0.46% 0.42% -
ROE 3.36% 8.63% 13.96% 18.25% 1.41% 1.21% 1.24% -
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 1,186.40 1,379.65 1,445.99 1,195.73 906.67 870.46 826.48 6.20%
EPS 17.03 39.60 63.10 71.17 4.65 3.94 3.98 27.40%
DPS 8.00 0.00 5.00 10.00 0.00 0.00 1.00 41.39%
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 1,186.40 1,379.65 1,377.88 1,139.42 863.96 829.46 787.55 7.06%
EPS 17.03 39.60 60.13 67.82 4.43 3.75 3.79 28.44%
DPS 8.00 0.00 4.76 9.53 0.00 0.00 0.95 42.61%
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 0.22 0.22 0.26 0.25 0.17 0.19 0.24 -1.43%
P/EPS 15.03 7.83 6.04 4.12 32.93 42.90 50.80 -18.36%
EY 6.65 12.77 16.56 24.29 3.04 2.33 1.97 22.46%
DY 3.13 0.00 1.31 3.41 0.00 0.00 0.50 35.73%
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 0.22 0.22 0.24 0.32 0.17 0.20 0.23 -0.73%
P/EPS 15.56 7.78 5.55 5.35 33.36 43.16 48.53 -17.26%
EY 6.43 12.86 18.03 18.68 3.00 2.32 2.06 20.87%
DY 3.02 0.00 1.43 2.62 0.00 0.00 0.52 34.05%
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