[KEINHIN] QoQ Cumulative Quarter Result on 31-Oct-2024 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Dec-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2025
Quarter
31-Oct-2024 [#2]
Profit Trend
QoQ- 41.11%
YoY- -33.68%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Revenue 171,946 88,817 298,571 230,904 155,532 80,609 334,921 -35.75%
PBT 11,485 7,736 19,404 17,205 14,456 7,560 29,557 -46.59%
Tax -1,870 -1,269 -3,421 -3,604 -2,562 -1,179 -4,681 -45.60%
NP 9,615 6,467 15,983 13,601 11,894 6,381 24,876 -46.78%
-
NP to SH 7,188 5,094 15,076 12,643 10,839 5,736 22,304 -52.83%
-
Tax Rate 16.28% 16.40% 17.63% 20.95% 17.72% 15.60% 15.84% -
Total Cost 162,331 82,350 282,588 217,303 143,638 74,228 310,045 -34.91%
-
Net Worth 178,610 178,595 174,240 173,151 173,151 167,705 161,172 7.05%
Dividend
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Div - - 2,722 - - - 2,178 -
Div Payout % - - 18.06% - - - 9.77% -
Equity
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Net Worth 178,610 178,595 174,240 173,151 173,151 167,705 161,172 7.05%
NOSH 108,909 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
NP Margin 5.59% 7.28% 5.35% 5.89% 7.65% 7.92% 7.43% -
ROE 4.02% 2.85% 8.65% 7.30% 6.26% 3.42% 13.84% -
Per Share
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 157.88 81.56 274.17 212.03 142.82 74.02 307.55 -35.75%
EPS 6.60 4.68 13.84 11.61 9.95 5.27 20.48 -52.83%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.64 1.64 1.60 1.59 1.59 1.54 1.48 7.04%
Adjusted Per Share Value based on latest NOSH - 109,062
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
RPS 157.66 81.44 273.76 211.72 142.61 73.91 307.09 -35.75%
EPS 6.59 4.67 13.82 11.59 9.94 5.26 20.45 -52.83%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.00 -
NAPS 1.6377 1.6376 1.5976 1.5876 1.5876 1.5377 1.4778 7.05%
Price Multiplier on Financial Quarter End Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 30/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 28/04/23 -
Price 1.42 1.49 1.26 1.43 1.45 1.37 1.36 -
P/RPS 0.90 1.83 0.46 0.67 1.02 1.85 0.44 60.78%
P/EPS 21.52 31.85 9.10 12.32 14.57 26.01 6.64 118.22%
EY 4.65 3.14 10.99 8.12 6.86 3.84 15.06 -54.15%
DY 0.00 0.00 1.98 0.00 0.00 0.00 1.47 -
P/NAPS 0.87 0.91 0.79 0.90 0.91 0.89 0.92 -3.64%
Price Multiplier on Announcement Date
31/10/24 31/07/24 30/04/24 31/01/24 31/10/23 31/07/23 30/04/23 CAGR
Date 16/12/24 27/09/24 26/06/24 26/03/24 18/12/23 29/09/23 27/06/23 -
Price 1.37 1.43 1.48 1.42 1.45 1.39 1.42 -
P/RPS 0.87 1.75 0.54 0.67 1.02 1.88 0.46 52.64%
P/EPS 20.76 30.57 10.69 12.23 14.57 26.39 6.93 107.11%
EY 4.82 3.27 9.35 8.18 6.86 3.79 14.42 -51.67%
DY 0.00 0.00 1.69 0.00 0.00 0.00 1.41 -
P/NAPS 0.84 0.87 0.93 0.89 0.91 0.90 0.96 -8.48%

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