[KEINHIN] YoY Cumulative Quarter Result on 31-Oct-2020 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
18-Dec-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2021
Quarter
31-Oct-2020 [#2]
Profit Trend
QoQ- 92.99%
YoY- 143.04%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 155,532 181,690 120,885 120,223 114,240 121,834 122,170 4.10%
PBT 14,456 21,196 6,059 7,518 3,773 4,608 3,998 23.87%
Tax -2,562 -3,574 -1,434 -1,758 -1,139 -1,284 -949 17.99%
NP 11,894 17,622 4,625 5,760 2,634 3,324 3,049 25.45%
-
NP to SH 10,839 15,791 4,277 4,817 1,982 2,093 2,092 31.52%
-
Tax Rate 17.72% 16.86% 23.67% 23.38% 30.19% 27.86% 23.74% -
Total Cost 143,638 164,068 116,260 114,463 111,606 118,510 119,121 3.16%
-
Net Worth 173,151 156,816 128,501 118,701 113,255 111,077 107,910 8.19%
Dividend
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 173,151 156,816 128,501 118,701 113,255 111,077 107,910 8.19%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 99,000 1.60%
Ratio Analysis
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 7.65% 9.70% 3.83% 4.79% 2.31% 2.73% 2.50% -
ROE 6.26% 10.07% 3.33% 4.06% 1.75% 1.88% 1.94% -
Per Share
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 142.82 166.84 111.01 110.40 104.90 111.88 123.40 2.46%
EPS 9.95 14.50 3.93 4.42 1.82 1.92 2.11 29.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.44 1.18 1.09 1.04 1.02 1.09 6.49%
Adjusted Per Share Value based on latest NOSH - 108,900
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 142.61 166.59 110.84 110.23 104.75 111.71 112.02 4.10%
EPS 9.94 14.48 3.92 4.42 1.82 1.92 1.92 31.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5876 1.4379 1.1782 1.0884 1.0385 1.0185 0.9894 8.19%
Price Multiplier on Financial Quarter End Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.45 1.23 0.84 0.48 0.475 0.49 0.735 -
P/RPS 1.02 0.74 0.76 0.43 0.45 0.44 0.60 9.24%
P/EPS 14.57 8.48 21.39 10.85 26.10 25.49 34.78 -13.49%
EY 6.86 11.79 4.68 9.22 3.83 3.92 2.88 15.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.85 0.71 0.44 0.46 0.48 0.67 5.23%
Price Multiplier on Announcement Date
31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 18/12/23 14/12/22 15/12/21 18/12/20 13/12/19 13/12/18 13/12/17 -
Price 1.45 1.29 0.90 0.555 0.465 0.50 0.57 -
P/RPS 1.02 0.77 0.81 0.50 0.44 0.45 0.46 14.18%
P/EPS 14.57 8.90 22.92 12.55 25.55 26.02 26.97 -9.74%
EY 6.86 11.24 4.36 7.97 3.91 3.84 3.71 10.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.90 0.76 0.51 0.45 0.49 0.52 9.77%

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