[KEINHIN] QoQ Quarter Result on 31-Jan-2022 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 39.43%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Revenue 100,815 80,875 75,171 80,655 75,128 45,757 66,679 31.63%
PBT 13,615 7,581 6,665 10,174 6,483 -424 3,597 142.28%
Tax -2,408 -1,166 -906 -1,289 -1,427 -7 -429 214.84%
NP 11,207 6,415 5,759 8,885 5,056 -431 3,168 131.63%
-
NP to SH 10,029 5,762 5,182 6,326 4,537 -260 3,021 122.05%
-
Tax Rate 17.69% 15.38% 13.59% 12.67% 22.01% - 11.93% -
Total Cost 89,608 74,460 69,412 71,770 70,072 46,188 63,511 25.71%
-
Net Worth 156,816 145,926 140,480 133,947 128,501 124,145 124,145 16.80%
Dividend
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Div - - 1,633 - - - 1,089 -
Div Payout % - - 31.52% - - - 36.05% -
Equity
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Net Worth 156,816 145,926 140,480 133,947 128,501 124,145 124,145 16.80%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
NP Margin 11.12% 7.93% 7.66% 11.02% 6.73% -0.94% 4.75% -
ROE 6.40% 3.95% 3.69% 4.72% 3.53% -0.21% 2.43% -
Per Share
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 92.58 74.27 69.03 74.06 68.99 42.02 61.23 31.63%
EPS 9.21 5.29 4.76 5.81 4.17 -0.24 2.77 122.28%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.44 1.34 1.29 1.23 1.18 1.14 1.14 16.80%
Adjusted Per Share Value based on latest NOSH - 108,900
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
RPS 92.44 74.15 68.92 73.95 68.89 41.95 61.14 31.63%
EPS 9.20 5.28 4.75 5.80 4.16 -0.24 2.77 122.12%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.4379 1.338 1.2881 1.2282 1.1782 1.1383 1.1383 16.80%
Price Multiplier on Financial Quarter End Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 31/10/22 29/07/22 29/04/22 31/01/22 29/10/21 30/07/21 30/04/21 -
Price 1.23 0.975 1.12 0.955 0.84 1.17 0.935 -
P/RPS 1.33 1.31 1.62 1.29 1.22 2.78 1.53 -8.89%
P/EPS 13.36 18.43 23.54 16.44 20.16 -490.05 33.70 -45.94%
EY 7.49 5.43 4.25 6.08 4.96 -0.20 2.97 84.96%
DY 0.00 0.00 1.34 0.00 0.00 0.00 1.07 -
P/NAPS 0.85 0.73 0.87 0.78 0.71 1.03 0.82 2.41%
Price Multiplier on Announcement Date
31/10/22 31/07/22 30/04/22 31/01/22 31/10/21 31/07/21 30/04/21 CAGR
Date 14/12/22 30/09/22 24/06/22 25/03/22 15/12/21 24/09/21 30/07/21 -
Price 1.29 1.14 1.06 1.08 0.90 1.05 1.17 -
P/RPS 1.39 1.54 1.54 1.46 1.30 2.50 1.91 -19.04%
P/EPS 14.01 21.55 22.28 18.59 21.60 -439.79 42.18 -51.94%
EY 7.14 4.64 4.49 5.38 4.63 -0.23 2.37 108.17%
DY 0.00 0.00 1.42 0.00 0.00 0.00 0.85 -
P/NAPS 0.90 0.85 0.82 0.88 0.76 0.92 1.03 -8.57%

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