[KIMHIN] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 5.88%
YoY- 81.1%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 317,564 291,268 345,188 364,096 290,960 335,356 395,408 -3.58%
PBT -12,516 -53,624 -20,212 -13,396 -71,180 -34,008 -23,984 -10.26%
Tax -376 -848 -1,172 -320 -520 -2,460 2,000 -
NP -12,892 -54,472 -21,384 -13,716 -71,700 -36,468 -21,984 -8.50%
-
NP to SH -12,728 -52,944 -21,408 -13,500 -71,412 -35,592 21,504 -
-
Tax Rate - - - - - - - -
Total Cost 330,456 345,740 366,572 377,812 362,660 371,824 417,392 -3.81%
-
Net Worth 294,501 315,537 351,999 391,266 388,462 431,936 502,055 -8.49%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 294,501 315,537 351,999 391,266 388,462 431,936 502,055 -8.49%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin -4.06% -18.70% -6.19% -3.77% -24.64% -10.87% -5.56% -
ROE -4.32% -16.78% -6.08% -3.45% -18.38% -8.24% 4.28% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 226.44 207.69 246.14 259.63 207.47 239.13 281.95 -3.58%
EPS -9.08 -37.76 -15.28 -9.64 -50.92 -25.36 -15.32 -8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 2.25 2.51 2.79 2.77 3.08 3.58 -8.49%
Adjusted Per Share Value based on latest NOSH - 155,616
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 226.77 207.99 246.50 260.00 207.77 239.48 282.36 -3.58%
EPS -9.09 -37.81 -15.29 -9.64 -51.00 -25.42 15.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.103 2.2532 2.5136 2.794 2.774 3.0844 3.5852 -8.49%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.55 0.56 0.70 0.84 0.735 1.16 1.47 -
P/RPS 0.24 0.27 0.28 0.32 0.35 0.49 0.52 -12.08%
P/EPS -6.06 -1.48 -4.59 -8.73 -1.44 -4.57 9.59 -
EY -16.50 -67.42 -21.81 -11.46 -69.28 -21.88 10.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.25 0.28 0.30 0.27 0.38 0.41 -7.30%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 24/05/23 30/05/22 25/05/21 29/06/20 27/05/19 28/05/18 -
Price 0.56 0.49 0.67 0.82 0.73 1.18 1.36 -
P/RPS 0.25 0.24 0.27 0.32 0.35 0.49 0.48 -10.29%
P/EPS -6.17 -1.30 -4.39 -8.52 -1.43 -4.65 8.87 -
EY -16.21 -77.05 -22.78 -11.74 -69.76 -21.51 11.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.22 0.27 0.29 0.26 0.38 0.38 -5.53%

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