[KEINHIN] YoY Annualized Quarter Result on 31-Jul-2020 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Sep-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Jul-2020 [#1]
Profit Trend
QoQ- 282.97%
YoY- 150.6%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Revenue 322,436 323,500 183,028 213,584 235,336 239,580 238,900 5.12%
PBT 30,240 30,324 -1,696 15,188 8,596 11,464 9,308 21.68%
Tax -4,716 -4,664 -28 -3,140 -3,080 -2,656 -988 29.74%
NP 25,524 25,660 -1,724 12,048 5,516 8,808 8,320 20.53%
-
NP to SH 22,944 23,048 -1,040 9,984 3,984 5,128 5,920 25.31%
-
Tax Rate 15.60% 15.38% - 20.67% 35.83% 23.17% 10.61% -
Total Cost 296,912 297,840 184,752 201,536 229,820 230,772 230,580 4.30%
-
Net Worth 167,705 145,926 124,145 116,523 112,166 106,722 108,900 7.45%
Dividend
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Net Worth 167,705 145,926 124,145 116,523 112,166 106,722 108,900 7.45%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 99,000 1.60%
Ratio Analysis
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
NP Margin 7.92% 7.93% -0.94% 5.64% 2.34% 3.68% 3.48% -
ROE 13.68% 15.79% -0.84% 8.57% 3.55% 4.81% 5.44% -
Per Share
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 296.08 297.06 168.07 196.13 216.10 220.00 241.31 3.46%
EPS 21.08 21.16 -0.96 9.16 3.64 4.72 5.96 23.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.34 1.14 1.07 1.03 0.98 1.10 5.76%
Adjusted Per Share Value based on latest NOSH - 108,900
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
RPS 295.64 296.62 167.82 195.84 215.78 219.67 219.05 5.12%
EPS 21.04 21.13 -0.95 9.15 3.65 4.70 5.43 25.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5377 1.338 1.1383 1.0684 1.0285 0.9785 0.9985 7.45%
Price Multiplier on Financial Quarter End Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 31/07/23 29/07/22 30/07/21 30/07/20 31/07/19 31/07/18 31/07/17 -
Price 1.37 0.975 1.17 0.41 0.51 0.50 0.76 -
P/RPS 0.46 0.33 0.70 0.21 0.24 0.23 0.31 6.79%
P/EPS 6.50 4.61 -122.51 4.47 13.94 10.62 12.71 -10.56%
EY 15.38 21.71 -0.82 22.36 7.17 9.42 7.87 11.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.73 1.03 0.38 0.50 0.51 0.69 4.33%
Price Multiplier on Announcement Date
31/07/23 31/07/22 31/07/21 31/07/20 31/07/19 31/07/18 31/07/17 CAGR
Date 29/09/23 30/09/22 24/09/21 25/09/20 25/09/19 28/09/18 25/09/17 -
Price 1.39 1.14 1.05 0.47 0.51 0.53 0.79 -
P/RPS 0.47 0.38 0.62 0.24 0.24 0.24 0.33 6.06%
P/EPS 6.60 5.39 -109.95 5.13 13.94 11.26 13.21 -10.91%
EY 15.16 18.57 -0.91 19.51 7.17 8.88 7.57 12.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.85 0.92 0.44 0.50 0.54 0.72 3.78%

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