Highlights

[KEINHIN] YoY Quarter Result on 2020-07-31 [#1]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 25-Sep-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2021
Quarter 31-Jul-2020  [#1]
Profit Trend QoQ -     2,411.11%    YoY -     150.60%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Revenue 53,396 58,834 59,895 59,725 54,397 50,010 48,455 1.63%
  YoY % -9.24% -1.77% 0.28% 9.79% 8.77% 3.21% -
  Horiz. % 110.20% 121.42% 123.61% 123.26% 112.26% 103.21% 100.00%
PBT 3,797 2,149 2,866 2,327 3,917 3,964 2,668 6.05%
  YoY % 76.69% -25.02% 23.16% -40.59% -1.19% 48.58% -
  Horiz. % 142.32% 80.55% 107.42% 87.22% 146.81% 148.58% 100.00%
Tax -785 -770 -664 -247 -1,636 -987 -653 3.11%
  YoY % -1.95% -15.96% -168.83% 84.90% -65.75% -51.15% -
  Horiz. % 120.21% 117.92% 101.68% 37.83% 250.54% 151.15% 100.00%
NP 3,012 1,379 2,202 2,080 2,281 2,977 2,015 6.92%
  YoY % 118.42% -37.38% 5.87% -8.81% -23.38% 47.74% -
  Horiz. % 149.48% 68.44% 109.28% 103.23% 113.20% 147.74% 100.00%
NP to SH 2,496 996 1,282 1,480 1,652 2,111 1,567 8.06%
  YoY % 150.60% -22.31% -13.38% -10.41% -21.74% 34.72% -
  Horiz. % 159.29% 63.56% 81.81% 94.45% 105.42% 134.72% 100.00%
Tax Rate 20.67 % 35.83 % 23.17 % 10.61 % 41.77 % 24.90 % 24.48 % -2.78%
  YoY % -42.31% 54.64% 118.38% -74.60% 67.75% 1.72% -
  Horiz. % 84.44% 146.36% 94.65% 43.34% 170.63% 101.72% 100.00%
Total Cost 50,384 57,455 57,693 57,645 52,116 47,033 46,440 1.37%
  YoY % -12.31% -0.41% 0.08% 10.61% 10.81% 1.28% -
  Horiz. % 108.49% 123.72% 124.23% 124.13% 112.22% 101.28% 100.00%
Net Worth 116,523 112,166 106,722 108,900 102,959 94,049 88,109 4.76%
  YoY % 3.88% 5.10% -2.00% 5.77% 9.47% 6.74% -
  Horiz. % 132.25% 127.30% 121.12% 123.60% 116.85% 106.74% 100.00%
Dividend
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Net Worth 116,523 112,166 106,722 108,900 102,959 94,049 88,109 4.76%
  YoY % 3.88% 5.10% -2.00% 5.77% 9.47% 6.74% -
  Horiz. % 132.25% 127.30% 121.12% 123.60% 116.85% 106.74% 100.00%
NOSH 108,900 108,900 108,900 99,000 99,000 99,000 99,000 1.60%
  YoY % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
NP Margin 5.64 % 2.34 % 3.68 % 3.48 % 4.19 % 5.95 % 4.16 % 5.20%
  YoY % 141.03% -36.41% 5.75% -16.95% -29.58% 43.03% -
  Horiz. % 135.58% 56.25% 88.46% 83.65% 100.72% 143.03% 100.00%
ROE 2.14 % 0.89 % 1.20 % 1.36 % 1.60 % 2.24 % 1.78 % 3.11%
  YoY % 140.45% -25.83% -11.76% -15.00% -28.57% 25.84% -
  Horiz. % 120.22% 50.00% 67.42% 76.40% 89.89% 125.84% 100.00%
Per Share
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 49.03 54.03 55.00 60.33 54.95 50.52 48.94 0.03%
  YoY % -9.25% -1.76% -8.83% 9.79% 8.77% 3.23% -
  Horiz. % 100.18% 110.40% 112.38% 123.27% 112.28% 103.23% 100.00%
EPS 2.29 0.91 1.18 1.49 1.67 2.13 1.58 6.37%
  YoY % 151.65% -22.88% -20.81% -10.78% -21.60% 34.81% -
  Horiz. % 144.94% 57.59% 74.68% 94.30% 105.70% 134.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0700 1.0300 0.9800 1.1000 1.0400 0.9500 0.8900 3.11%
  YoY % 3.88% 5.10% -10.91% 5.77% 9.47% 6.74% -
  Horiz. % 120.22% 115.73% 110.11% 123.60% 116.85% 106.74% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
RPS 49.03 54.03 55.00 54.84 49.95 45.92 44.49 1.63%
  YoY % -9.25% -1.76% 0.29% 9.79% 8.78% 3.21% -
  Horiz. % 110.20% 121.44% 123.62% 123.26% 112.27% 103.21% 100.00%
EPS 2.29 0.91 1.18 1.36 1.52 1.94 1.44 8.03%
  YoY % 151.65% -22.88% -13.24% -10.53% -21.65% 34.72% -
  Horiz. % 159.03% 63.19% 81.94% 94.44% 105.56% 134.72% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0700 1.0300 0.9800 1.0000 0.9455 0.8636 0.8091 4.76%
  YoY % 3.88% 5.10% -2.00% 5.76% 9.48% 6.74% -
  Horiz. % 132.25% 127.30% 121.12% 123.59% 116.86% 106.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 30/07/20 31/07/19 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 -
Price 0.4100 0.5100 0.5000 0.7600 0.8600 0.4150 0.5000 -
P/RPS 0.84 0.94 0.91 1.26 1.57 0.82 1.02 -3.18%
  YoY % -10.64% 3.30% -27.78% -19.75% 91.46% -19.61% -
  Horiz. % 82.35% 92.16% 89.22% 123.53% 153.92% 80.39% 100.00%
P/EPS 17.89 55.76 42.47 50.84 51.54 19.46 31.59 -9.03%
  YoY % -67.92% 31.29% -16.46% -1.36% 164.85% -38.40% -
  Horiz. % 56.63% 176.51% 134.44% 160.94% 163.15% 61.60% 100.00%
EY 5.59 1.79 2.35 1.97 1.94 5.14 3.17 9.91%
  YoY % 212.29% -23.83% 19.29% 1.55% -62.26% 62.15% -
  Horiz. % 176.34% 56.47% 74.13% 62.15% 61.20% 162.15% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.38 0.50 0.51 0.69 0.83 0.44 0.56 -6.25%
  YoY % -24.00% -1.96% -26.09% -16.87% 88.64% -21.43% -
  Horiz. % 67.86% 89.29% 91.07% 123.21% 148.21% 78.57% 100.00%
Price Multiplier on Announcement Date
31/07/20 31/07/19 31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 CAGR
Date 25/09/20 25/09/19 28/09/18 25/09/17 30/09/16 30/09/15 26/09/14 -
Price 0.4700 0.5100 0.5300 0.7900 0.7900 0.4450 0.4900 -
P/RPS 0.96 0.94 0.96 1.31 1.44 0.88 1.00 -0.68%
  YoY % 2.13% -2.08% -26.72% -9.03% 63.64% -12.00% -
  Horiz. % 96.00% 94.00% 96.00% 131.00% 144.00% 88.00% 100.00%
P/EPS 20.51 55.76 45.02 52.84 47.34 20.87 30.96 -6.63%
  YoY % -63.22% 23.86% -14.80% 11.62% 126.83% -32.59% -
  Horiz. % 66.25% 180.10% 145.41% 170.67% 152.91% 67.41% 100.00%
EY 4.88 1.79 2.22 1.89 2.11 4.79 3.23 7.11%
  YoY % 172.63% -19.37% 17.46% -10.43% -55.95% 48.30% -
  Horiz. % 151.08% 55.42% 68.73% 58.51% 65.33% 148.30% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.50 0.54 0.72 0.76 0.47 0.55 -3.65%
  YoY % -12.00% -7.41% -25.00% -5.26% 61.70% -14.55% -
  Horiz. % 80.00% 90.91% 98.18% 130.91% 138.18% 85.45% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS