[KIMHIN] QoQ 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- 19.73%
YoY- 154.49%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 75,023 83,993 91,024 97,611 105,024 61,281 72,740 2.07%
PBT -12,784 -8,455 -3,349 17,399 4,196 -4,517 -17,795 -19.77%
Tax -2,156 -178 -80 -8,017 -464 100 -130 549.22%
NP -14,940 -8,633 -3,429 9,382 3,732 -4,417 -17,925 -11.42%
-
NP to SH -15,087 -8,810 -3,375 4,405 3,679 -4,574 -17,853 -10.60%
-
Tax Rate - - - 46.08% 11.06% - - -
Total Cost 89,963 92,626 94,453 88,229 101,292 65,698 90,665 -0.51%
-
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 -19.91% -10.28% -3.77% 9.61% 3.55% -7.21% -24.64% -
ROE -4.11% -2.30% -0.86% 1.12% 0.91% -1.19% -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 53.50 59.89 64.91 69.60 74.89 43.70 51.87 2.08%
EPS -10.76 -6.28 -2.41 3.14 2.62 -3.26 -12.73 -10.59%
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 48.21 53.97 58.49 62.73 67.49 39.38 46.74 2.08%
EPS -9.70 -5.66 -2.17 2.83 2.36 -2.94 -11.47 -10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3611 2.4602 2.5143 2.5323 2.5864 2.4783 2.4963 -3.64%
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 1.74 1.39 1.29 1.16 1.05 1.66 1.42 14.49%
P/EPS -8.64 -13.21 -34.90 25.79 30.11 -22.23 -5.77 30.85%
EY -11.57 -7.57 -2.87 3.88 3.32 -4.50 -17.32 -23.56%
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 1.52 1.55 1.26 1.13 0.97 1.58 1.41 5.13%
P/EPS -7.58 -14.80 -34.07 24.99 27.83 -21.16 -5.73 20.48%
EY -13.20 -6.75 -2.93 4.00 3.59 -4.73 -17.44 -16.93%
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