[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2021 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
15-Dec-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Oct-2021 [#2]
Profit Trend
QoQ- 922.5%
YoY- -11.21%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Revenue 343,892 311,064 363,380 241,770 240,446 228,480 243,668 5.90%
PBT 22,970 28,912 42,392 12,118 15,036 7,546 9,216 16.42%
Tax -3,740 -5,124 -7,148 -2,868 -3,516 -2,278 -2,568 6.46%
NP 19,230 23,788 35,244 9,250 11,520 5,268 6,648 19.34%
-
NP to SH 14,376 21,678 31,582 8,554 9,634 3,964 4,186 22.80%
-
Tax Rate 16.28% 17.72% 16.86% 23.67% 23.38% 30.19% 27.86% -
Total Cost 324,662 287,276 328,136 232,520 228,926 223,212 237,020 5.37%
-
Net Worth 178,610 173,151 156,816 128,501 118,701 113,255 111,077 8.23%
Dividend
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Net Worth 178,610 173,151 156,816 128,501 118,701 113,255 111,077 8.23%
NOSH 108,909 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
NP Margin 5.59% 7.65% 9.70% 3.83% 4.79% 2.31% 2.73% -
ROE 8.05% 12.52% 20.14% 6.66% 8.12% 3.50% 3.77% -
Per Share
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 315.76 285.64 333.68 222.01 220.80 209.81 223.75 5.90%
EPS 13.20 19.90 29.00 7.86 8.84 3.64 3.84 22.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.59 1.44 1.18 1.09 1.04 1.02 8.22%
Adjusted Per Share Value based on latest NOSH - 108,900
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 315.32 285.22 333.19 221.68 220.47 209.49 223.42 5.90%
EPS 13.18 19.88 28.96 7.84 8.83 3.63 3.84 22.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6377 1.5876 1.4379 1.1782 1.0884 1.0385 1.0185 8.22%
Price Multiplier on Financial Quarter End Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 30/10/24 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 -
Price 1.42 1.45 1.23 0.84 0.48 0.475 0.49 -
P/RPS 0.45 0.51 0.37 0.38 0.22 0.23 0.22 12.65%
P/EPS 10.76 7.28 4.24 10.69 5.43 13.05 12.75 -2.78%
EY 9.30 13.73 23.58 9.35 18.43 7.66 7.84 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.91 0.85 0.71 0.44 0.46 0.48 10.40%
Price Multiplier on Announcement Date
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
Date 16/12/24 18/12/23 14/12/22 15/12/21 18/12/20 13/12/19 13/12/18 -
Price 1.37 1.45 1.29 0.90 0.555 0.465 0.50 -
P/RPS 0.43 0.51 0.39 0.41 0.25 0.22 0.22 11.80%
P/EPS 10.38 7.28 4.45 11.46 6.27 12.77 13.01 -3.69%
EY 9.64 13.73 22.48 8.73 15.94 7.83 7.69 3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.91 0.90 0.76 0.51 0.45 0.49 9.39%

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