[KIMHIN] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 5.88%
YoY- 81.1%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 344,088 333,386 350,034 364,096 336,656 318,726 268,042 18.06%
PBT -30,645 -32,784 -23,608 -13,396 -717 -24,154 -44,624 -22.10%
Tax -3,156 -3,218 -516 -320 -8,511 -658 -60 1293.76%
NP -33,801 -36,002 -24,124 -13,716 -9,228 -24,813 -44,684 -16.93%
-
NP to SH -34,327 -36,362 -24,370 -13,500 -14,343 -24,997 -44,854 -16.29%
-
Tax Rate - - - - - - - -
Total Cost 377,889 369,389 374,158 377,812 345,884 343,539 312,726 13.40%
-
Net Worth 359,011 367,426 382,852 391,266 394,071 402,485 385,657 -4.64%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 359,011 367,426 382,852 391,266 394,071 402,485 385,657 -4.64%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -9.82% -10.80% -6.89% -3.77% -2.74% -7.79% -16.67% -
ROE -9.56% -9.90% -6.37% -3.45% -3.64% -6.21% -11.63% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 245.36 237.73 249.60 259.63 240.06 227.27 191.13 18.06%
EPS -24.48 -25.93 -17.38 -9.64 -10.23 -17.83 -31.98 -16.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.62 2.73 2.79 2.81 2.87 2.75 -4.64%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 245.71 238.07 249.96 260.00 240.41 227.60 191.41 18.06%
EPS -24.51 -25.97 -17.40 -9.64 -10.24 -17.85 -32.03 -16.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5637 2.6238 2.7339 2.794 2.8141 2.8741 2.754 -4.64%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.87 0.93 0.83 0.84 0.81 0.79 0.725 -
P/RPS 0.35 0.39 0.33 0.32 0.34 0.35 0.38 -5.32%
P/EPS -3.55 -3.59 -4.78 -8.73 -7.92 -4.43 -2.27 34.62%
EY -28.14 -27.88 -20.94 -11.46 -12.63 -22.56 -44.12 -25.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.35 0.30 0.30 0.29 0.28 0.26 19.52%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 24/02/22 26/11/21 15/09/21 25/05/21 12/03/21 24/11/20 26/08/20 -
Price 0.78 0.815 0.93 0.82 0.785 0.73 0.69 -
P/RPS 0.32 0.34 0.37 0.32 0.33 0.32 0.36 -7.53%
P/EPS -3.19 -3.14 -5.35 -8.52 -7.68 -4.10 -2.16 29.59%
EY -31.38 -31.81 -18.69 -11.74 -13.03 -24.42 -46.35 -22.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.34 0.29 0.28 0.25 0.25 12.88%

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