[KHIND] QoQ Annualized Quarter Result on 30-Jun-2021 [#2]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 43.12%
YoY- -21.8%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 544,780 579,248 581,382 580,962 559,516 478,999 454,381 12.87%
PBT 12,600 32,419 33,400 33,964 24,208 37,165 39,090 -53.02%
Tax -3,936 -7,443 -8,308 -8,720 -6,640 -8,713 -9,513 -44.50%
NP 8,664 24,976 25,092 25,244 17,568 28,452 29,577 -55.92%
-
NP to SH 9,032 25,276 25,410 25,596 17,884 28,509 29,585 -54.69%
-
Tax Rate 31.24% 22.96% 24.87% 25.67% 27.43% 23.44% 24.34% -
Total Cost 536,116 554,272 556,290 555,718 541,948 450,547 424,804 16.79%
-
Net Worth 183,470 181,066 176,660 170,250 162,238 156,230 154,627 12.08%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 2,002 2,670 - - 4,005 5,341 -
Div Payout % - 7.92% 10.51% - - 14.05% 18.05% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 183,470 181,066 176,660 170,250 162,238 156,230 154,627 12.08%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.59% 4.31% 4.32% 4.35% 3.14% 5.94% 6.51% -
ROE 4.92% 13.96% 14.38% 15.03% 11.02% 18.25% 19.13% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,359.94 1,445.99 1,451.32 1,450.27 1,396.73 1,195.73 1,134.28 12.87%
EPS 22.56 63.10 63.43 63.90 44.64 71.17 73.85 -54.67%
DPS 0.00 5.00 6.67 0.00 0.00 10.00 13.33 -
NAPS 4.58 4.52 4.41 4.25 4.05 3.90 3.86 12.08%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,295.89 1,377.88 1,382.96 1,381.96 1,330.95 1,139.42 1,080.86 12.87%
EPS 21.48 60.13 60.45 60.89 42.54 67.82 70.38 -54.70%
DPS 0.00 4.76 6.35 0.00 0.00 9.53 12.71 -
NAPS 4.3643 4.3071 4.2023 4.0498 3.8592 3.7163 3.6782 12.08%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 3.47 3.81 4.44 2.85 3.26 2.93 2.20 -
P/RPS 0.26 0.26 0.31 0.20 0.23 0.25 0.19 23.28%
P/EPS 15.39 6.04 7.00 4.46 7.30 4.12 2.98 199.07%
EY 6.50 16.56 14.29 22.42 13.69 24.29 33.57 -66.56%
DY 0.00 1.31 1.50 0.00 0.00 3.41 6.06 -
P/NAPS 0.76 0.84 1.01 0.67 0.80 0.75 0.57 21.16%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 19/05/22 22/02/22 24/11/21 27/08/21 25/05/21 22/02/21 25/11/20 -
Price 3.30 3.50 4.31 3.05 3.51 3.81 2.19 -
P/RPS 0.24 0.24 0.30 0.21 0.25 0.32 0.19 16.86%
P/EPS 14.64 5.55 6.79 4.77 7.86 5.35 2.97 189.92%
EY 6.83 18.03 14.72 20.95 12.72 18.68 33.72 -65.54%
DY 0.00 1.43 1.55 0.00 0.00 2.62 6.09 -
P/NAPS 0.72 0.77 0.98 0.72 0.87 0.98 0.57 16.86%

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