[KHIND] QoQ 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
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 490,027 497,825 498,752 506,956 539,997 562,339 579,989 -10.63%
PBT 9,397 10,023 9,503 4,735 9,698 18,107 20,509 -40.59%
Tax -2,449 -2,460 -2,471 -1,429 -2,376 -3,467 -4,119 -29.31%
NP 6,948 7,563 7,032 3,306 7,322 14,640 16,390 -43.59%
-
NP to SH 7,135 7,743 7,160 3,450 7,444 14,827 16,647 -43.18%
-
Tax Rate 26.06% 24.54% 26.00% 30.18% 24.50% 19.15% 20.08% -
Total Cost 483,079 490,262 491,720 503,650 532,675 547,699 563,599 -9.77%
-
Net Worth 215,660 215,239 213,137 209,354 210,195 207,672 192,959 7.70%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - 3,363 3,363 3,363 3,363 - -
Div Payout % - - 46.97% 97.48% 45.18% 22.68% - -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 215,660 215,239 213,137 209,354 210,195 207,672 192,959 7.70%
NOSH 42,039 42,039 42,039 42,039 42,039 42,039 42,039 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 1.42% 1.52% 1.41% 0.65% 1.36% 2.60% 2.83% -
ROE 3.31% 3.60% 3.36% 1.65% 3.54% 7.14% 8.63% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,165.65 1,184.20 1,186.40 1,205.92 1,284.51 1,337.66 1,379.65 -10.63%
EPS 16.97 18.42 17.03 8.21 17.71 35.27 39.60 -43.18%
DPS 0.00 0.00 8.00 8.00 8.00 8.00 0.00 -
NAPS 5.13 5.12 5.07 4.98 5.00 4.94 4.59 7.70%
Adjusted Per Share Value based on latest NOSH - 42,039
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 1,165.65 1,184.20 1,186.40 1,205.92 1,284.51 1,337.66 1,379.65 -10.63%
EPS 16.97 18.42 17.03 8.21 17.71 35.27 39.60 -43.18%
DPS 0.00 0.00 8.00 8.00 8.00 8.00 0.00 -
NAPS 5.13 5.12 5.07 4.98 5.00 4.94 4.59 7.70%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 2.78 2.62 2.56 2.62 2.79 2.86 3.10 -
P/RPS 0.24 0.22 0.22 0.22 0.22 0.21 0.22 5.97%
P/EPS 16.38 14.22 15.03 31.93 15.76 8.11 7.83 63.64%
EY 6.11 7.03 6.65 3.13 6.35 12.33 12.77 -38.85%
DY 0.00 0.00 3.13 3.05 2.87 2.80 0.00 -
P/NAPS 0.54 0.51 0.50 0.53 0.56 0.58 0.68 -14.25%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/08/24 21/05/24 22/02/24 21/11/23 28/08/23 17/05/23 22/02/23 -
Price 2.65 2.70 2.65 2.70 2.70 2.79 3.08 -
P/RPS 0.23 0.23 0.22 0.22 0.21 0.21 0.22 3.01%
P/EPS 15.61 14.66 15.56 32.90 15.25 7.91 7.78 59.14%
EY 6.40 6.82 6.43 3.04 6.56 12.64 12.86 -37.22%
DY 0.00 0.00 3.02 2.96 2.96 2.87 0.00 -
P/NAPS 0.52 0.53 0.52 0.54 0.54 0.56 0.67 -15.55%

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