[KEINHIN] YoY Annualized Quarter Result on 30-Apr-2022 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- 11.65%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Revenue 334,921 276,711 253,108 202,288 235,344 238,322 219,985 7.25%
PBT 29,557 22,898 16,742 4,326 8,117 5,664 10,590 18.64%
Tax -4,681 -3,629 -3,357 -858 -3,004 -2,286 -2,292 12.63%
NP 24,876 19,269 13,385 3,468 5,113 3,378 8,298 20.06%
-
NP to SH 22,304 15,785 11,890 2,607 3,535 1,753 7,050 21.15%
-
Tax Rate 15.84% 15.85% 20.05% 19.83% 37.01% 40.36% 21.64% -
Total Cost 310,045 257,442 239,723 198,820 230,231 234,944 211,687 6.56%
-
Net Worth 161,172 140,480 124,145 114,344 111,077 105,633 107,910 6.91%
Dividend
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Div 2,178 1,633 1,089 - 1,089 1,089 1,485 6.58%
Div Payout % 9.77% 10.35% 9.16% - 30.81% 62.12% 21.06% -
Equity
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Net Worth 161,172 140,480 124,145 114,344 111,077 105,633 107,910 6.91%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 99,000 1.60%
Ratio Analysis
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
NP Margin 7.43% 6.96% 5.29% 1.71% 2.17% 1.42% 3.77% -
ROE 13.84% 11.24% 9.58% 2.28% 3.18% 1.66% 6.53% -
Per Share
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 307.55 254.10 232.42 185.76 216.11 218.84 222.21 5.56%
EPS 20.48 14.49 10.92 2.39 3.25 1.61 7.12 19.24%
DPS 2.00 1.50 1.00 0.00 1.00 1.00 1.50 4.90%
NAPS 1.48 1.29 1.14 1.05 1.02 0.97 1.09 5.22%
Adjusted Per Share Value based on latest NOSH - 108,900
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
RPS 307.55 254.10 232.42 185.76 216.11 218.84 202.01 7.25%
EPS 20.48 14.49 10.92 2.39 3.25 1.61 6.47 21.16%
DPS 2.00 1.50 1.00 0.00 1.00 1.00 1.36 6.63%
NAPS 1.48 1.29 1.14 1.05 1.02 0.97 0.9909 6.91%
Price Multiplier on Financial Quarter End Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 28/04/23 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 -
Price 1.36 1.12 0.935 0.32 0.525 0.50 0.765 -
P/RPS 0.44 0.44 0.40 0.17 0.24 0.23 0.34 4.38%
P/EPS 6.64 7.73 8.56 13.37 16.17 31.06 10.74 -7.69%
EY 15.06 12.94 11.68 7.48 6.18 3.22 9.31 8.34%
DY 1.47 1.34 1.07 0.00 1.90 2.00 1.96 -4.67%
P/NAPS 0.92 0.87 0.82 0.30 0.51 0.52 0.70 4.65%
Price Multiplier on Announcement Date
30/04/23 30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 CAGR
Date 27/06/23 24/06/22 30/07/21 29/06/20 28/06/19 29/06/18 23/06/17 -
Price 1.42 1.06 1.17 0.37 0.52 0.495 0.715 -
P/RPS 0.46 0.42 0.50 0.20 0.24 0.23 0.32 6.23%
P/EPS 6.93 7.31 10.72 15.46 16.02 30.75 10.04 -5.98%
EY 14.42 13.67 9.33 6.47 6.24 3.25 9.96 6.35%
DY 1.41 1.42 0.85 0.00 1.92 2.02 2.10 -6.42%
P/NAPS 0.96 0.82 1.03 0.35 0.51 0.51 0.66 6.44%

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