[KIMHIN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 5.6%
YoY- -139.33%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 340,740 334,444 345,188 344,088 333,386 350,034 364,096 -4.31%
PBT -35,641 -40,444 -20,212 -30,645 -32,784 -23,608 -13,396 91.89%
Tax -1,054 -1,248 -1,172 -3,156 -3,218 -516 -320 121.21%
NP -36,696 -41,692 -21,384 -33,801 -36,002 -24,124 -13,716 92.60%
-
NP to SH -36,908 -41,864 -21,408 -34,327 -36,362 -24,370 -13,500 95.40%
-
Tax Rate - - - - - - - -
Total Cost 377,436 376,136 366,572 377,889 369,389 374,158 377,812 -0.06%
-
Net Worth 328,159 335,171 351,999 359,011 367,426 382,852 391,266 -11.05%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 328,159 335,171 351,999 359,011 367,426 382,852 391,266 -11.05%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -10.77% -12.47% -6.19% -9.82% -10.80% -6.89% -3.77% -
ROE -11.25% -12.49% -6.08% -9.56% -9.90% -6.37% -3.45% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 242.97 238.48 246.14 245.36 237.73 249.60 259.63 -4.32%
EPS -26.32 -29.86 -15.28 -24.48 -25.93 -17.38 -9.64 95.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.34 2.39 2.51 2.56 2.62 2.73 2.79 -11.05%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 218.96 214.92 221.82 221.11 214.24 224.93 233.97 -4.32%
EPS -23.72 -26.90 -13.76 -22.06 -23.37 -15.66 -8.68 95.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.1088 2.1538 2.262 2.307 2.3611 2.4602 2.5143 -11.05%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.585 0.645 0.70 0.87 0.93 0.83 0.84 -
P/RPS 0.24 0.27 0.28 0.35 0.39 0.33 0.32 -17.43%
P/EPS -2.22 -2.16 -4.59 -3.55 -3.59 -4.78 -8.73 -59.82%
EY -44.99 -46.28 -21.81 -28.14 -27.88 -20.94 -11.46 148.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.28 0.34 0.35 0.30 0.30 -11.43%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 24/11/22 25/08/22 30/05/22 24/02/22 26/11/21 15/09/21 25/05/21 -
Price 0.60 0.635 0.67 0.78 0.815 0.93 0.82 -
P/RPS 0.25 0.27 0.27 0.32 0.34 0.37 0.32 -15.16%
P/EPS -2.28 -2.13 -4.39 -3.19 -3.14 -5.35 -8.52 -58.43%
EY -43.86 -47.01 -22.78 -31.38 -31.81 -18.69 -11.74 140.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.27 0.27 0.30 0.31 0.34 0.29 -7.01%

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