[KEINHIN] YoY Annualized Quarter Result on 31-Jan-2018 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
23-Mar-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Jan-2018 [#3]
Profit Trend
QoQ- -54.24%
YoY- -73.37%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Revenue 248,572 221,486 238,373 242,686 219,236 224,206 191,376 4.45%
PBT 17,526 5,940 8,498 6,173 11,898 20,657 6,794 17.09%
Tax -3,904 -1,180 -2,780 -1,970 -3,342 -5,549 -1,689 14.97%
NP 13,622 4,760 5,718 4,202 8,556 15,108 5,105 17.75%
-
NP to SH 11,825 3,620 3,602 1,914 7,190 11,981 3,701 21.33%
-
Tax Rate 22.28% 19.87% 32.71% 31.91% 28.09% 26.86% 24.86% -
Total Cost 234,949 216,726 232,654 238,484 210,680 209,098 186,270 3.94%
-
Net Worth 119,790 113,255 111,077 105,633 106,920 101,969 90,090 4.85%
Dividend
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Net Worth 119,790 113,255 111,077 105,633 106,920 101,969 90,090 4.85%
NOSH 108,900 108,900 108,900 108,900 99,000 99,000 99,000 1.59%
Ratio Analysis
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
NP Margin 5.48% 2.15% 2.40% 1.73% 3.90% 6.74% 2.67% -
ROE 9.87% 3.20% 3.24% 1.81% 6.73% 11.75% 4.11% -
Per Share
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 228.26 203.39 218.89 222.85 221.45 226.47 193.31 2.80%
EPS 10.85 3.32 3.31 1.76 7.27 12.11 3.73 19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.04 1.02 0.97 1.08 1.03 0.91 3.20%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
RPS 227.92 203.08 218.57 222.52 201.02 205.58 175.47 4.45%
EPS 10.84 3.32 3.30 1.76 6.59 10.99 3.39 21.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0984 1.0385 1.0185 0.9686 0.9804 0.935 0.826 4.86%
Price Multiplier on Financial Quarter End Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 -
Price 0.67 0.46 0.53 0.53 0.73 0.965 0.385 -
P/RPS 0.29 0.23 0.24 0.24 0.33 0.43 0.20 6.38%
P/EPS 6.17 13.84 16.02 30.14 10.05 7.97 10.30 -8.17%
EY 16.21 7.23 6.24 3.32 9.95 12.54 9.71 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.44 0.52 0.55 0.68 0.94 0.42 6.41%
Price Multiplier on Announcement Date
31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 CAGR
Date 26/03/21 26/03/20 28/03/19 23/03/18 17/03/17 16/03/16 27/03/15 -
Price 0.705 0.27 0.625 0.47 0.825 0.95 0.425 -
P/RPS 0.31 0.13 0.29 0.21 0.37 0.42 0.22 5.87%
P/EPS 6.49 8.12 18.89 26.73 11.36 7.85 11.37 -8.91%
EY 15.40 12.31 5.29 3.74 8.80 12.74 8.80 9.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.26 0.61 0.48 0.76 0.92 0.47 5.27%

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