[KEINHIN] QoQ Cumulative Quarter Result on 31-Oct-2021 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
15-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 1745.0%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Revenue 80,875 276,711 201,540 120,885 45,757 253,108 186,429 -42.78%
PBT 7,581 22,898 16,233 6,059 -424 16,742 13,145 -30.78%
Tax -1,166 -3,629 -2,723 -1,434 -7 -3,357 -2,928 -45.96%
NP 6,415 19,269 13,510 4,625 -431 13,385 10,217 -26.73%
-
NP to SH 5,762 15,785 10,603 4,277 -260 11,890 8,869 -25.04%
-
Tax Rate 15.38% 15.85% 16.77% 23.67% - 20.05% 22.27% -
Total Cost 74,460 257,442 188,030 116,260 46,188 239,723 176,212 -43.77%
-
Net Worth 145,926 140,480 133,947 128,501 124,145 124,145 119,790 14.10%
Dividend
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Div - 1,633 - - - 1,089 - -
Div Payout % - 10.35% - - - 9.16% - -
Equity
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Net Worth 145,926 140,480 133,947 128,501 124,145 124,145 119,790 14.10%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
NP Margin 7.93% 6.96% 6.70% 3.83% -0.94% 5.29% 5.48% -
ROE 3.95% 11.24% 7.92% 3.33% -0.21% 9.58% 7.40% -
Per Share
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 74.27 254.10 185.07 111.01 42.02 232.42 171.19 -42.77%
EPS 5.29 14.49 9.74 3.93 -0.24 10.92 8.14 -25.03%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.34 1.29 1.23 1.18 1.14 1.14 1.10 14.10%
Adjusted Per Share Value based on latest NOSH - 108,900
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
RPS 74.15 253.72 184.79 110.84 41.95 232.08 170.94 -42.78%
EPS 5.28 14.47 9.72 3.92 -0.24 10.90 8.13 -25.06%
DPS 0.00 1.50 0.00 0.00 0.00 1.00 0.00 -
NAPS 1.338 1.2881 1.2282 1.1782 1.1383 1.1383 1.0984 14.10%
Price Multiplier on Financial Quarter End Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 29/01/21 -
Price 0.975 1.12 0.955 0.84 1.17 0.935 0.67 -
P/RPS 1.31 0.44 0.52 0.76 2.78 0.40 0.39 124.78%
P/EPS 18.43 7.73 9.81 21.39 -490.05 8.56 8.23 71.41%
EY 5.43 12.94 10.20 4.68 -0.20 11.68 12.16 -41.66%
DY 0.00 1.34 0.00 0.00 0.00 1.07 0.00 -
P/NAPS 0.73 0.87 0.78 0.71 1.03 0.82 0.61 12.75%
Price Multiplier on Announcement Date
31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 31/01/21 CAGR
Date 30/09/22 24/06/22 25/03/22 15/12/21 24/09/21 30/07/21 26/03/21 -
Price 1.14 1.06 1.08 0.90 1.05 1.17 0.705 -
P/RPS 1.54 0.42 0.58 0.81 2.50 0.50 0.41 142.22%
P/EPS 21.55 7.31 11.09 22.92 -439.79 10.72 8.66 83.94%
EY 4.64 13.67 9.02 4.36 -0.23 9.33 11.55 -45.64%
DY 0.00 1.42 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 0.85 0.82 0.88 0.76 0.92 1.03 0.64 20.88%

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