[KIMHIN] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
12-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 23.5%
YoY- 57.73%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 250,040 175,017 91,024 336,656 239,045 134,021 72,740 127.59%
PBT -24,588 -11,804 -3,349 -717 -18,116 -22,312 -17,795 24.03%
Tax -2,414 -258 -80 -8,511 -494 -30 -130 599.98%
NP -27,002 -12,062 -3,429 -9,228 -18,610 -22,342 -17,925 31.37%
-
NP to SH -27,272 -12,185 -3,375 -14,343 -18,748 -22,427 -17,853 32.60%
-
Tax Rate - - - - - - - -
Total Cost 277,042 187,079 94,453 345,884 257,655 156,363 90,665 110.43%
-
Net Worth 367,426 382,852 391,266 394,071 402,485 385,657 388,462 -3.64%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 367,426 382,852 391,266 394,071 402,485 385,657 388,462 -3.64%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 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 -10.80% -6.89% -3.77% -2.74% -7.79% -16.67% -24.64% -
ROE -7.42% -3.18% -0.86% -3.64% -4.66% -5.82% -4.60% -
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 178.30 124.80 64.91 240.06 170.46 95.57 51.87 127.59%
EPS -19.45 -8.69 -2.41 -10.23 -13.37 -15.99 -12.73 32.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.73 2.79 2.81 2.87 2.75 2.77 -3.64%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 178.55 124.98 65.00 240.41 170.70 95.70 51.94 127.60%
EPS -19.47 -8.70 -2.41 -10.24 -13.39 -16.02 -12.75 32.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6238 2.7339 2.794 2.8141 2.8741 2.754 2.774 -3.63%
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 0.93 0.83 0.84 0.81 0.79 0.725 0.735 -
P/RPS 0.52 0.67 1.29 0.34 0.46 0.76 1.42 -48.78%
P/EPS -4.78 -9.55 -34.90 -7.92 -5.91 -4.53 -5.77 -11.78%
EY -20.91 -10.47 -2.87 -12.63 -16.92 -22.06 -17.32 13.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.30 0.30 0.29 0.28 0.26 0.27 18.86%
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 26/11/21 15/09/21 25/05/21 12/03/21 24/11/20 26/08/20 29/06/20 -
Price 0.815 0.93 0.82 0.785 0.73 0.69 0.73 -
P/RPS 0.46 0.75 1.26 0.33 0.43 0.72 1.41 -52.57%
P/EPS -4.19 -10.70 -34.07 -7.68 -5.46 -4.31 -5.73 -18.81%
EY -23.86 -9.34 -2.93 -13.03 -18.31 -23.18 -17.44 23.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.29 0.28 0.25 0.25 0.26 12.42%

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