[KEINHIN] YoY Annualized Quarter Result on 31-Jul-2019 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Sep-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jul-2019 [#1]
Profit Trend
QoQ- 12.7%
YoY- -22.31%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Revenue 323,500 183,028 213,584 235,336 239,580 238,900 217,588 6.83%
PBT 30,324 -1,696 15,188 8,596 11,464 9,308 15,668 11.62%
Tax -4,664 -28 -3,140 -3,080 -2,656 -988 -6,544 -5.48%
NP 25,660 -1,724 12,048 5,516 8,808 8,320 9,124 18.79%
-
NP to SH 23,048 -1,040 9,984 3,984 5,128 5,920 6,608 23.13%
-
Tax Rate 15.38% - 20.67% 35.83% 23.17% 10.61% 41.77% -
Total Cost 297,840 184,752 201,536 229,820 230,772 230,580 208,464 6.12%
-
Net Worth 145,926 124,145 116,523 112,166 106,722 108,900 102,959 5.98%
Dividend
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Net Worth 145,926 124,145 116,523 112,166 106,722 108,900 102,959 5.98%
NOSH 108,900 108,900 108,900 108,900 108,900 99,000 99,000 1.60%
Ratio Analysis
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
NP Margin 7.93% -0.94% 5.64% 2.34% 3.68% 3.48% 4.19% -
ROE 15.79% -0.84% 8.57% 3.55% 4.81% 5.44% 6.42% -
Per Share
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 297.06 168.07 196.13 216.10 220.00 241.31 219.79 5.14%
EPS 21.16 -0.96 9.16 3.64 4.72 5.96 6.68 21.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.14 1.07 1.03 0.98 1.10 1.04 4.31%
Adjusted Per Share Value based on latest NOSH - 108,900
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
RPS 297.06 168.07 196.13 216.10 220.00 219.38 199.81 6.82%
EPS 21.16 -0.96 9.16 3.64 4.72 5.44 6.07 23.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.14 1.07 1.03 0.98 1.00 0.9455 5.98%
Price Multiplier on Financial Quarter End Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 -
Price 0.975 1.17 0.41 0.51 0.50 0.76 0.86 -
P/RPS 0.33 0.70 0.21 0.24 0.23 0.31 0.39 -2.74%
P/EPS 4.61 -122.51 4.47 13.94 10.62 12.71 12.88 -15.73%
EY 21.71 -0.82 22.36 7.17 9.42 7.87 7.76 18.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.03 0.38 0.50 0.51 0.69 0.83 -2.11%
Price Multiplier on Announcement Date
31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 CAGR
Date 30/09/22 24/09/21 25/09/20 25/09/19 28/09/18 25/09/17 30/09/16 -
Price 1.14 1.05 0.47 0.51 0.53 0.79 0.79 -
P/RPS 0.38 0.62 0.24 0.24 0.24 0.33 0.36 0.90%
P/EPS 5.39 -109.95 5.13 13.94 11.26 13.21 11.84 -12.28%
EY 18.57 -0.91 19.51 7.17 8.88 7.57 8.45 14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.92 0.44 0.50 0.54 0.72 0.76 1.88%

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