[KEINHIN] YoY Quarter Result on 31-Oct-2024 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- -58.89%
YoY- -58.97%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
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 83,129 74,923 100,815 75,128 66,827 55,406 61,939 5.02%
PBT 3,749 6,896 13,615 6,483 3,721 1,624 1,742 13.61%
Tax -601 -1,383 -2,408 -1,427 -973 -369 -620 -0.51%
NP 3,148 5,513 11,207 5,056 2,748 1,255 1,122 18.74%
-
NP to SH 2,094 5,103 10,029 4,537 2,321 986 811 17.11%
-
Tax Rate 16.03% 20.06% 17.69% 22.01% 26.15% 22.72% 35.59% -
Total Cost 79,981 69,410 89,608 70,072 64,079 54,151 60,817 4.66%
-
Net Worth 178,862 173,151 156,816 128,501 118,701 113,255 111,077 8.25%
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 178,862 173,151 156,816 128,501 118,701 113,255 111,077 8.25%
NOSH 109,062 108,900 108,900 108,900 108,900 108,900 108,900 0.02%
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 3.79% 7.36% 11.12% 6.73% 4.11% 2.27% 1.81% -
ROE 1.17% 2.95% 6.40% 3.53% 1.96% 0.87% 0.73% -
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 76.22 68.80 92.58 68.99 61.37 50.88 56.88 4.99%
EPS 1.92 4.69 9.21 4.17 2.13 0.91 0.74 17.20%
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 - 109,062
31/10/24 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 CAGR
RPS 76.22 68.70 92.44 68.89 61.27 50.80 56.79 5.02%
EPS 1.92 4.68 9.20 4.16 2.13 0.90 0.74 17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.5876 1.4379 1.1782 1.0884 1.0385 1.0185 8.25%
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 1.86 2.11 1.33 1.22 0.78 0.93 0.86 13.70%
P/EPS 73.96 30.94 13.36 20.16 22.52 52.46 65.80 1.96%
EY 1.35 3.23 7.49 4.96 4.44 1.91 1.52 -1.95%
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 1.80 2.11 1.39 1.30 0.90 0.91 0.88 12.65%
P/EPS 71.35 30.94 14.01 21.60 26.04 51.36 67.14 1.01%
EY 1.40 3.23 7.14 4.63 3.84 1.95 1.49 -1.03%
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