[KEINHIN] YoY Quarter Result on 31-Jan-2022 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
31-Jan-2022 [#3]
Profit Trend
QoQ- 39.43%
YoY- 56.12%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 75,372 81,641 80,655 66,206 51,875 56,946 59,845 3.91%
PBT 2,749 5,669 10,174 5,627 682 1,766 632 27.75%
Tax -1,042 -932 -1,289 -1,170 254 -801 -529 11.95%
NP 1,707 4,737 8,885 4,457 936 965 103 59.63%
-
NP to SH 1,804 4,438 6,326 4,052 733 609 -656 -
-
Tax Rate 37.90% 16.44% 12.67% 20.79% -37.24% 45.36% 83.70% -
Total Cost 73,665 76,904 71,770 61,749 50,939 55,981 59,742 3.55%
-
Net Worth 173,151 157,905 133,947 119,790 113,255 111,077 105,633 8.58%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 173,151 157,905 133,947 119,790 113,255 111,077 105,633 8.58%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 2.26% 5.80% 11.02% 6.73% 1.80% 1.69% 0.17% -
ROE 1.04% 2.81% 4.72% 3.38% 0.65% 0.55% -0.62% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 69.21 74.97 74.06 60.80 47.64 52.29 54.95 3.91%
EPS 1.66 4.08 5.81 3.72 0.67 0.56 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.45 1.23 1.10 1.04 1.02 0.97 8.58%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 69.11 74.86 73.95 60.70 47.56 52.21 54.87 3.91%
EPS 1.65 4.07 5.80 3.72 0.67 0.56 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5876 1.4478 1.2282 1.0984 1.0385 1.0185 0.9686 8.57%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.43 2.12 0.955 0.67 0.46 0.53 0.53 -
P/RPS 2.07 2.83 1.29 1.10 0.97 1.01 0.96 13.65%
P/EPS 86.32 52.02 16.44 18.01 68.34 94.77 -87.98 -
EY 1.16 1.92 6.08 5.55 1.46 1.06 -1.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.46 0.78 0.61 0.44 0.52 0.55 8.55%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 30/03/23 25/03/22 26/03/21 26/03/20 28/03/19 23/03/18 -
Price 1.42 1.80 1.08 0.705 0.27 0.625 0.47 -
P/RPS 2.05 2.40 1.46 1.16 0.57 1.20 0.86 15.57%
P/EPS 85.72 44.17 18.59 18.95 40.11 111.76 -78.02 -
EY 1.17 2.26 5.38 5.28 2.49 0.89 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.24 0.88 0.64 0.26 0.61 0.48 10.83%

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