[KEINHIN] YoY TTM Result on 31-Jan-2020 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
26-Mar-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2020
Quarter
31-Jan-2020 [#3]
Profit Trend
QoQ- 3.62%
YoY- 17.52%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Revenue 338,502 268,219 222,602 222,679 235,087 237,573 213,251 8.00%
PBT 33,530 19,830 13,016 6,198 7,408 6,296 9,670 23.01%
Tax -5,412 -3,152 -2,901 -1,804 -2,893 -1,263 -2,836 11.36%
NP 28,118 16,678 10,115 4,394 4,515 5,033 6,834 26.57%
-
NP to SH 25,411 13,624 8,761 3,548 3,019 3,093 5,730 28.16%
-
Tax Rate 16.14% 15.90% 22.29% 29.11% 39.05% 20.06% 29.33% -
Total Cost 310,384 251,541 212,487 218,285 230,572 232,540 206,417 7.03%
-
Net Worth 157,905 133,947 119,790 113,255 111,077 105,633 106,920 6.71%
Dividend
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Div 1,633 1,089 - 1,089 1,089 1,485 1,485 1.59%
Div Payout % 6.43% 7.99% - 30.69% 36.07% 48.01% 25.92% -
Equity
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Net Worth 157,905 133,947 119,790 113,255 111,077 105,633 106,920 6.71%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 99,000 1.60%
Ratio Analysis
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
NP Margin 8.31% 6.22% 4.54% 1.97% 1.92% 2.12% 3.20% -
ROE 16.09% 10.17% 7.31% 3.13% 2.72% 2.93% 5.36% -
Per Share
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 310.84 246.30 204.41 204.48 215.87 218.16 215.41 6.29%
EPS 23.33 12.51 8.04 3.26 2.77 2.84 5.79 26.13%
DPS 1.50 1.00 0.00 1.00 1.00 1.36 1.50 0.00%
NAPS 1.45 1.23 1.10 1.04 1.02 0.97 1.08 5.03%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
RPS 310.37 245.93 204.10 204.18 215.55 217.83 195.53 8.00%
EPS 23.30 12.49 8.03 3.25 2.77 2.84 5.25 28.17%
DPS 1.50 1.00 0.00 1.00 1.00 1.36 1.36 1.64%
NAPS 1.4478 1.2282 1.0984 1.0385 1.0185 0.9686 0.9804 6.70%
Price Multiplier on Financial Quarter End Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 31/01/17 -
Price 2.12 0.955 0.67 0.46 0.53 0.53 0.73 -
P/RPS 0.68 0.39 0.33 0.22 0.25 0.24 0.34 12.24%
P/EPS 9.09 7.63 8.33 14.12 19.12 18.66 12.61 -5.30%
EY 11.01 13.10 12.01 7.08 5.23 5.36 7.93 5.61%
DY 0.71 1.05 0.00 2.17 1.89 2.57 2.05 -16.19%
P/NAPS 1.46 0.78 0.61 0.44 0.52 0.55 0.68 13.57%
Price Multiplier on Announcement Date
31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 31/01/17 CAGR
Date 30/03/23 25/03/22 26/03/21 26/03/20 28/03/19 23/03/18 17/03/17 -
Price 1.80 1.08 0.705 0.27 0.625 0.47 0.825 -
P/RPS 0.58 0.44 0.34 0.13 0.29 0.22 0.38 7.29%
P/EPS 7.71 8.63 8.76 8.29 22.54 16.55 14.25 -9.72%
EY 12.96 11.58 11.41 12.07 4.44 6.04 7.02 10.75%
DY 0.83 0.93 0.00 3.70 1.60 2.90 1.82 -12.26%
P/NAPS 1.24 0.88 0.64 0.26 0.61 0.48 0.76 8.49%

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