[KHIND] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[KHIND] KHIND HOLDINGS BHD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 25.52%
YoY- 1431.92%
Quarter Report
Latest QR
Upcoming QR
KHIND's Result
KHIND's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 574,250 569,945 536,421 478,999 433,331 384,665 367,892 34.52%
PBT 32,897 33,576 28,507 37,165 30,094 22,165 18,181 48.43%
Tax -7,809 -8,884 -7,907 -8,713 -7,311 -4,924 -3,494 70.85%
NP 25,088 24,692 20,600 28,452 22,783 17,241 14,687 42.85%
-
NP to SH 25,378 24,941 20,715 28,509 22,713 17,194 14,738 43.61%
-
Tax Rate 23.74% 26.46% 27.74% 23.44% 24.29% 22.22% 19.22% -
Total Cost 549,162 545,253 515,821 450,547 410,548 367,424 353,205 34.17%
-
Net Worth 176,660 170,250 162,238 156,230 154,627 149,420 144,612 14.26%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,008 4,005 4,005 4,005 - - - -
Div Payout % 23.68% 16.06% 19.34% 14.05% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 176,660 170,250 162,238 156,230 154,627 149,420 144,612 14.26%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 4.37% 4.33% 3.84% 5.94% 5.26% 4.48% 3.99% -
ROE 14.37% 14.65% 12.77% 18.25% 14.69% 11.51% 10.19% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,433.51 1,422.76 1,339.08 1,195.73 1,081.73 960.25 918.38 34.52%
EPS 63.35 62.26 51.71 71.17 56.70 42.92 36.79 43.61%
DPS 15.00 10.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 4.41 4.25 4.05 3.90 3.86 3.73 3.61 14.26%
Adjusted Per Share Value based on latest NOSH - 40,059
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 1,365.99 1,355.75 1,276.01 1,139.42 1,030.78 915.02 875.12 34.52%
EPS 60.37 59.33 49.28 67.82 54.03 40.90 35.06 43.61%
DPS 14.29 9.53 9.53 9.53 0.00 0.00 0.00 -
NAPS 4.2023 4.0498 3.8592 3.7163 3.6782 3.5543 3.44 14.26%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 4.44 2.85 3.26 2.93 2.20 1.62 1.55 -
P/RPS 0.31 0.20 0.24 0.25 0.20 0.17 0.17 49.20%
P/EPS 7.01 4.58 6.30 4.12 3.88 3.77 4.21 40.43%
EY 14.27 21.85 15.86 24.29 25.77 26.49 23.74 -28.75%
DY 3.38 3.51 3.07 3.41 0.00 0.00 0.00 -
P/NAPS 1.01 0.67 0.80 0.75 0.57 0.43 0.43 76.60%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 27/08/21 25/05/21 22/02/21 25/11/20 27/08/20 29/05/20 -
Price 4.31 3.05 3.51 3.81 2.19 1.68 1.55 -
P/RPS 0.30 0.21 0.26 0.32 0.20 0.17 0.17 45.98%
P/EPS 6.80 4.90 6.79 5.35 3.86 3.91 4.21 37.62%
EY 14.70 20.41 14.73 18.68 25.89 25.55 23.74 -27.33%
DY 3.48 3.28 2.85 2.62 0.00 0.00 0.00 -
P/NAPS 0.98 0.72 0.87 0.98 0.57 0.45 0.43 73.09%

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