[KEINHIN] YoY Annualized 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- -14.6%
YoY- 90.79%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 307,872 351,108 268,720 248,572 221,486 238,373 242,686 4.04%
PBT 22,940 35,820 21,644 17,526 5,940 8,498 6,173 24.44%
Tax -4,805 -6,008 -3,630 -3,904 -1,180 -2,780 -1,970 16.01%
NP 18,134 29,812 18,013 13,622 4,760 5,718 4,202 27.58%
-
NP to SH 16,857 26,972 14,137 11,825 3,620 3,602 1,914 43.68%
-
Tax Rate 20.95% 16.77% 16.77% 22.28% 19.87% 32.71% 31.91% -
Total Cost 289,737 321,296 250,706 234,949 216,726 232,654 238,484 3.29%
-
Net Worth 173,151 157,905 133,947 119,790 113,255 111,077 105,633 8.58%
Dividend
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 173,151 157,905 133,947 119,790 113,255 111,077 105,633 8.58%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 0.00%
Ratio Analysis
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 5.89% 8.49% 6.70% 5.48% 2.15% 2.40% 1.73% -
ROE 9.74% 17.08% 10.55% 9.87% 3.20% 3.24% 1.81% -
Per Share
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 282.71 322.41 246.76 228.26 203.39 218.89 222.85 4.04%
EPS 15.48 24.77 12.99 10.85 3.32 3.31 1.76 43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.45 1.23 1.10 1.04 1.02 0.97 8.58%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 282.71 322.41 246.76 228.26 203.39 218.89 222.85 4.04%
EPS 15.48 24.77 12.99 10.85 3.32 3.31 1.76 43.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.45 1.23 1.10 1.04 1.02 0.97 8.58%
Price Multiplier on Financial Quarter End Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.43 2.12 0.955 0.67 0.46 0.53 0.53 -
P/RPS 0.51 0.66 0.39 0.29 0.23 0.24 0.24 13.37%
P/EPS 9.24 8.56 7.36 6.17 13.84 16.02 30.14 -17.87%
EY 10.82 11.68 13.59 16.21 7.23 6.24 3.32 21.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.46 0.78 0.61 0.44 0.52 0.55 8.55%
Price Multiplier on Announcement Date
31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 30/03/23 25/03/22 26/03/21 26/03/20 28/03/19 23/03/18 -
Price 1.42 1.80 1.08 0.705 0.27 0.625 0.47 -
P/RPS 0.50 0.56 0.44 0.31 0.13 0.29 0.21 15.54%
P/EPS 9.17 7.27 8.32 6.49 8.12 18.89 26.73 -16.32%
EY 10.90 13.76 12.02 15.40 12.31 5.29 3.74 19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.24 0.88 0.64 0.26 0.61 0.48 10.83%

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