[KEINHIN] QoQ Cumulative Quarter Result on 31-Oct-2022 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
14-Dec-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2023
Quarter
31-Oct-2022 [#2]
Profit Trend
QoQ- 174.05%
YoY- 269.21%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Revenue 80,609 334,921 263,331 181,690 80,875 276,711 201,540 -45.80%
PBT 7,560 29,557 26,865 21,196 7,581 22,898 16,233 -40.00%
Tax -1,179 -4,681 -4,506 -3,574 -1,166 -3,629 -2,723 -42.85%
NP 6,381 24,876 22,359 17,622 6,415 19,269 13,510 -39.43%
-
NP to SH 5,736 22,304 20,229 15,791 5,762 15,785 10,603 -33.68%
-
Tax Rate 15.60% 15.84% 16.77% 16.86% 15.38% 15.85% 16.77% -
Total Cost 74,228 310,045 240,972 164,068 74,460 257,442 188,030 -46.27%
-
Net Worth 167,705 161,172 157,905 156,816 145,926 140,480 133,947 16.21%
Dividend
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Div - 2,178 - - - 1,633 - -
Div Payout % - 9.77% - - - 10.35% - -
Equity
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Net Worth 167,705 161,172 157,905 156,816 145,926 140,480 133,947 16.21%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
NP Margin 7.92% 7.43% 8.49% 9.70% 7.93% 6.96% 6.70% -
ROE 3.42% 13.84% 12.81% 10.07% 3.95% 11.24% 7.92% -
Per Share
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 74.02 307.55 241.81 166.84 74.27 254.10 185.07 -45.80%
EPS 5.27 20.48 18.58 14.50 5.29 14.49 9.74 -33.67%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.54 1.48 1.45 1.44 1.34 1.29 1.23 16.21%
Adjusted Per Share Value based on latest NOSH - 108,900
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
RPS 74.02 307.55 241.81 166.84 74.27 254.10 185.07 -45.80%
EPS 5.27 20.48 18.58 14.50 5.29 14.49 9.74 -33.67%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 1.54 1.48 1.45 1.44 1.34 1.29 1.23 16.21%
Price Multiplier on Financial Quarter End Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 31/07/23 28/04/23 31/01/23 31/10/22 29/07/22 29/04/22 31/01/22 -
Price 1.37 1.36 2.12 1.23 0.975 1.12 0.955 -
P/RPS 1.85 0.44 0.88 0.74 1.31 0.44 0.52 133.59%
P/EPS 26.01 6.64 11.41 8.48 18.43 7.73 9.81 91.90%
EY 3.84 15.06 8.76 11.79 5.43 12.94 10.20 -47.95%
DY 0.00 1.47 0.00 0.00 0.00 1.34 0.00 -
P/NAPS 0.89 0.92 1.46 0.85 0.73 0.87 0.78 9.21%
Price Multiplier on Announcement Date
31/07/23 30/04/23 31/01/23 31/10/22 31/07/22 30/04/22 31/01/22 CAGR
Date 29/09/23 27/06/23 30/03/23 14/12/22 30/09/22 24/06/22 25/03/22 -
Price 1.39 1.42 1.80 1.29 1.14 1.06 1.08 -
P/RPS 1.88 0.46 0.74 0.77 1.54 0.42 0.58 119.49%
P/EPS 26.39 6.93 9.69 8.90 21.55 7.31 11.09 78.52%
EY 3.79 14.42 10.32 11.24 4.64 13.67 9.02 -43.99%
DY 0.00 1.41 0.00 0.00 0.00 1.42 0.00 -
P/NAPS 0.90 0.96 1.24 0.90 0.85 0.82 0.88 1.51%

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