[KEINHIN] YoY TTM Result on 30-Apr-2023 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Jun-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
30-Apr-2023 [#4]
Profit Trend
QoQ- -12.23%
YoY- 41.3%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Revenue 298,571 334,921 276,711 253,108 202,288 235,344 238,322 3.82%
PBT 19,404 29,557 22,898 16,742 4,326 8,117 5,664 22.75%
Tax -3,421 -4,681 -3,629 -3,357 -858 -3,004 -2,286 6.94%
NP 15,983 24,876 19,269 13,385 3,468 5,113 3,378 29.53%
-
NP to SH 15,076 22,304 15,785 11,890 2,607 3,535 1,753 43.08%
-
Tax Rate 17.63% 15.84% 15.85% 20.05% 19.83% 37.01% 40.36% -
Total Cost 282,588 310,045 257,442 239,723 198,820 230,231 234,944 3.12%
-
Net Worth 174,240 161,172 140,480 124,145 114,344 111,077 105,633 8.69%
Dividend
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Div 2,722 2,178 1,633 1,089 - 1,089 1,089 16.47%
Div Payout % 18.06% 9.77% 10.35% 9.16% - 30.81% 62.12% -
Equity
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Net Worth 174,240 161,172 140,480 124,145 114,344 111,077 105,633 8.69%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
NP Margin 5.35% 7.43% 6.96% 5.29% 1.71% 2.17% 1.42% -
ROE 8.65% 13.84% 11.24% 9.58% 2.28% 3.18% 1.66% -
Per Share
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 274.17 307.55 254.10 232.42 185.76 216.11 218.84 3.82%
EPS 13.84 20.48 14.49 10.92 2.39 3.25 1.61 43.07%
DPS 2.50 2.00 1.50 1.00 0.00 1.00 1.00 16.48%
NAPS 1.60 1.48 1.29 1.14 1.05 1.02 0.97 8.69%
Adjusted Per Share Value based on latest NOSH - 108,900
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
RPS 273.76 307.09 253.72 232.08 185.48 215.79 218.52 3.82%
EPS 13.82 20.45 14.47 10.90 2.39 3.24 1.61 43.04%
DPS 2.50 2.00 1.50 1.00 0.00 1.00 1.00 16.48%
NAPS 1.5976 1.4778 1.2881 1.1383 1.0484 1.0185 0.9686 8.68%
Price Multiplier on Financial Quarter End Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 30/04/24 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 -
Price 1.26 1.36 1.12 0.935 0.32 0.525 0.50 -
P/RPS 0.46 0.44 0.44 0.40 0.17 0.24 0.23 12.23%
P/EPS 9.10 6.64 7.73 8.56 13.37 16.17 31.06 -18.48%
EY 10.99 15.06 12.94 11.68 7.48 6.18 3.22 22.68%
DY 1.98 1.47 1.34 1.07 0.00 1.90 2.00 -0.16%
P/NAPS 0.79 0.92 0.87 0.82 0.30 0.51 0.52 7.21%
Price Multiplier on Announcement Date
30/04/24 30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 CAGR
Date 26/06/24 27/06/23 24/06/22 30/07/21 29/06/20 28/06/19 29/06/18 -
Price 1.48 1.42 1.06 1.17 0.37 0.52 0.495 -
P/RPS 0.54 0.46 0.42 0.50 0.20 0.24 0.23 15.27%
P/EPS 10.69 6.93 7.31 10.72 15.46 16.02 30.75 -16.13%
EY 9.35 14.42 13.67 9.33 6.47 6.24 3.25 19.23%
DY 1.69 1.41 1.42 0.85 0.00 1.92 2.02 -2.92%
P/NAPS 0.93 0.96 0.82 1.03 0.35 0.51 0.51 10.52%

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