[KEINHIN] QoQ Cumulative Quarter Result on 31-Jan-2023 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
30-Mar-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Jan-2023 [#3]
Profit Trend
QoQ- 28.1%
YoY- 90.79%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Revenue 155,532 80,609 334,921 263,331 181,690 80,875 276,711 -31.82%
PBT 14,456 7,560 29,557 26,865 21,196 7,581 22,898 -26.34%
Tax -2,562 -1,179 -4,681 -4,506 -3,574 -1,166 -3,629 -20.66%
NP 11,894 6,381 24,876 22,359 17,622 6,415 19,269 -27.44%
-
NP to SH 10,839 5,736 22,304 20,229 15,791 5,762 15,785 -22.11%
-
Tax Rate 17.72% 15.60% 15.84% 16.77% 16.86% 15.38% 15.85% -
Total Cost 143,638 74,228 310,045 240,972 164,068 74,460 257,442 -32.15%
-
Net Worth 173,151 167,705 161,172 157,905 156,816 145,926 140,480 14.91%
Dividend
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Div - - 2,178 - - - 1,633 -
Div Payout % - - 9.77% - - - 10.35% -
Equity
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Net Worth 173,151 167,705 161,172 157,905 156,816 145,926 140,480 14.91%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
NP Margin 7.65% 7.92% 7.43% 8.49% 9.70% 7.93% 6.96% -
ROE 6.26% 3.42% 13.84% 12.81% 10.07% 3.95% 11.24% -
Per Share
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 142.82 74.02 307.55 241.81 166.84 74.27 254.10 -31.82%
EPS 9.95 5.27 20.48 18.58 14.50 5.29 14.49 -22.11%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.59 1.54 1.48 1.45 1.44 1.34 1.29 14.91%
Adjusted Per Share Value based on latest NOSH - 108,900
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
RPS 142.61 73.91 307.09 241.45 166.59 74.15 253.72 -31.82%
EPS 9.94 5.26 20.45 18.55 14.48 5.28 14.47 -22.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.5876 1.5377 1.4778 1.4478 1.4379 1.338 1.2881 14.91%
Price Multiplier on Financial Quarter End Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 31/10/23 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 -
Price 1.45 1.37 1.36 2.12 1.23 0.975 1.12 -
P/RPS 1.02 1.85 0.44 0.88 0.74 1.31 0.44 74.89%
P/EPS 14.57 26.01 6.64 11.41 8.48 18.43 7.73 52.41%
EY 6.86 3.84 15.06 8.76 11.79 5.43 12.94 -34.42%
DY 0.00 0.00 1.47 0.00 0.00 0.00 1.34 -
P/NAPS 0.91 0.89 0.92 1.46 0.85 0.73 0.87 3.03%
Price Multiplier on Announcement Date
31/10/23 31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 CAGR
Date 18/12/23 29/09/23 27/06/23 30/03/23 14/12/22 30/09/22 24/06/22 -
Price 1.45 1.39 1.42 1.80 1.29 1.14 1.06 -
P/RPS 1.02 1.88 0.46 0.74 0.77 1.54 0.42 80.38%
P/EPS 14.57 26.39 6.93 9.69 8.90 21.55 7.31 58.17%
EY 6.86 3.79 14.42 10.32 11.24 4.64 13.67 -36.77%
DY 0.00 0.00 1.41 0.00 0.00 0.00 1.42 -
P/NAPS 0.91 0.90 0.96 1.24 0.90 0.85 0.82 7.16%

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