[KHIND] YoY TTM Result on 30-Jun-2021 [#2]

Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 20.4%
YoY- 45.06%
View:
Show?
TTM Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 490,027 539,997 591,677 569,945 384,665 362,078 323,121 7.18%
PBT 9,397 9,698 29,304 33,576 22,165 4,127 2,860 21.90%
Tax -2,449 -2,376 -5,617 -8,884 -4,924 -2,199 -1,547 7.94%
NP 6,948 7,322 23,687 24,692 17,241 1,928 1,313 31.97%
-
NP to SH 7,135 7,444 23,980 24,941 17,194 1,888 1,518 29.39%
-
Tax Rate 26.06% 24.50% 19.17% 26.46% 22.22% 53.28% 54.09% -
Total Cost 483,079 532,675 567,990 545,253 367,424 360,150 321,808 6.99%
-
Net Worth 215,660 210,195 194,686 170,250 149,420 131,794 128,589 8.99%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - 3,363 2,002 4,005 - - 400 -
Div Payout % - 45.18% 8.35% 16.06% - - 26.39% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 215,660 210,195 194,686 170,250 149,420 131,794 128,589 8.99%
NOSH 42,039 42,039 40,059 40,059 40,059 40,059 40,059 0.80%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 1.42% 1.36% 4.00% 4.33% 4.48% 0.53% 0.41% -
ROE 3.31% 3.54% 12.32% 14.65% 11.51% 1.43% 1.18% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,165.65 1,284.51 1,477.01 1,422.76 960.25 903.86 806.61 6.32%
EPS 16.97 17.71 59.86 62.26 42.92 4.71 3.79 28.35%
DPS 0.00 8.00 5.00 10.00 0.00 0.00 1.00 -
NAPS 5.13 5.00 4.86 4.25 3.73 3.29 3.21 8.11%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 1,165.65 1,284.51 1,407.45 1,355.75 915.02 861.29 768.62 7.18%
EPS 16.97 17.71 57.04 59.33 40.90 4.49 3.61 29.39%
DPS 0.00 8.00 4.76 9.53 0.00 0.00 0.95 -
NAPS 5.13 5.00 4.6311 4.0498 3.5543 3.135 3.0588 8.99%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 2.78 2.79 2.85 2.85 1.62 1.70 1.75 -
P/RPS 0.24 0.22 0.19 0.20 0.17 0.19 0.22 1.45%
P/EPS 16.38 15.76 4.76 4.58 3.77 36.07 46.18 -15.85%
EY 6.11 6.35 21.00 21.85 26.49 2.77 2.17 18.81%
DY 0.00 2.87 1.75 3.51 0.00 0.00 0.57 -
P/NAPS 0.54 0.56 0.59 0.67 0.43 0.52 0.55 -0.30%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/08/24 28/08/23 23/08/22 27/08/21 27/08/20 22/08/19 28/08/18 -
Price 2.65 2.70 2.89 3.05 1.68 1.65 1.72 -
P/RPS 0.23 0.21 0.20 0.21 0.17 0.18 0.21 1.52%
P/EPS 15.61 15.25 4.83 4.90 3.91 35.01 45.39 -16.28%
EY 6.40 6.56 20.71 20.41 25.55 2.86 2.20 19.45%
DY 0.00 2.96 1.73 3.28 0.00 0.00 0.58 -
P/NAPS 0.52 0.54 0.59 0.72 0.45 0.50 0.54 -0.62%

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