[KEINHIN] QoQ Cumulative Quarter Result on 31-Jul-2020 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- -4.26%
YoY- 150.6%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Revenue 253,108 186,429 120,223 53,396 202,288 166,115 114,240 70.03%
PBT 16,742 13,145 7,518 3,797 4,326 4,455 3,773 170.27%
Tax -3,357 -2,928 -1,758 -785 -858 -885 -1,139 105.70%
NP 13,385 10,217 5,760 3,012 3,468 3,570 2,634 195.86%
-
NP to SH 11,890 8,869 4,817 2,496 2,607 2,715 1,982 230.51%
-
Tax Rate 20.05% 22.27% 23.38% 20.67% 19.83% 19.87% 30.19% -
Total Cost 239,723 176,212 114,463 50,384 198,820 162,545 111,606 66.55%
-
Net Worth 124,145 119,790 118,701 116,523 114,344 113,255 113,255 6.31%
Dividend
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Div 1,089 - - - - - - -
Div Payout % 9.16% - - - - - - -
Equity
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Net Worth 124,145 119,790 118,701 116,523 114,344 113,255 113,255 6.31%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
NP Margin 5.29% 5.48% 4.79% 5.64% 1.71% 2.15% 2.31% -
ROE 9.58% 7.40% 4.06% 2.14% 2.28% 2.40% 1.75% -
Per Share
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 232.42 171.19 110.40 49.03 185.76 152.54 104.90 70.03%
EPS 10.92 8.14 4.42 2.29 2.39 2.49 1.82 230.55%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.10 1.09 1.07 1.05 1.04 1.04 6.31%
Adjusted Per Share Value based on latest NOSH - 108,900
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
RPS 232.08 170.94 110.23 48.96 185.48 152.31 104.75 70.03%
EPS 10.90 8.13 4.42 2.29 2.39 2.49 1.82 230.14%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1383 1.0984 1.0884 1.0684 1.0484 1.0385 1.0385 6.31%
Price Multiplier on Financial Quarter End Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/04/21 29/01/21 30/10/20 30/07/20 30/04/20 31/01/20 31/10/19 -
Price 0.935 0.67 0.48 0.41 0.32 0.46 0.475 -
P/RPS 0.40 0.39 0.43 0.84 0.17 0.30 0.45 -7.55%
P/EPS 8.56 8.23 10.85 17.89 13.37 18.45 26.10 -52.47%
EY 11.68 12.16 9.22 5.59 7.48 5.42 3.83 110.43%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.61 0.44 0.38 0.30 0.44 0.46 47.06%
Price Multiplier on Announcement Date
30/04/21 31/01/21 31/10/20 31/07/20 30/04/20 31/01/20 31/10/19 CAGR
Date 30/07/21 26/03/21 18/12/20 25/09/20 29/06/20 26/03/20 13/12/19 -
Price 1.17 0.705 0.555 0.47 0.37 0.27 0.465 -
P/RPS 0.50 0.41 0.50 0.96 0.20 0.18 0.44 8.90%
P/EPS 10.72 8.66 12.55 20.51 15.46 10.83 25.55 -43.98%
EY 9.33 11.55 7.97 4.88 6.47 9.23 3.91 78.66%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.64 0.51 0.44 0.35 0.26 0.45 73.76%

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