[KIMHIN] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- -31.28%
YoY- 42.65%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 340,754 344,088 336,656 378,589 402,781 420,861 403,314 -2.76%
PBT -34,659 -30,645 -717 -30,328 -53,048 20,224 39,911 -
Tax -805 -3,156 -8,511 -2,599 -5,081 -11,253 -7,841 -31.55%
NP -35,464 -33,801 -9,228 -32,927 -58,129 8,971 32,070 -
-
NP to SH -35,468 -34,327 -14,343 -33,930 -59,158 7,430 29,915 -
-
Tax Rate - - - - - 55.64% 19.65% -
Total Cost 376,218 377,889 345,884 411,516 460,910 411,890 371,244 0.22%
-
Net Worth 319,744 359,011 394,071 405,290 444,557 511,872 513,274 -7.58%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - 4,207 8,414 -
Div Payout % - - - - - 56.62% 28.13% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 319,744 359,011 394,071 405,290 444,557 511,872 513,274 -7.58%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin -10.41% -9.82% -2.74% -8.70% -14.43% 2.13% 7.95% -
ROE -11.09% -9.56% -3.64% -8.37% -13.31% 1.45% 5.83% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 242.98 245.36 240.06 269.96 287.21 300.10 287.59 -2.76%
EPS -25.29 -24.48 -10.23 -24.19 -42.18 5.30 21.33 -
DPS 0.00 0.00 0.00 0.00 0.00 3.00 6.00 -
NAPS 2.28 2.56 2.81 2.89 3.17 3.65 3.66 -7.58%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 218.97 221.11 216.34 243.28 258.83 270.45 259.17 -2.76%
EPS -22.79 -22.06 -9.22 -21.80 -38.02 4.77 19.22 -
DPS 0.00 0.00 0.00 0.00 0.00 2.70 5.41 -
NAPS 2.0547 2.307 2.5323 2.6044 2.8568 3.2893 3.2983 -7.58%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.585 0.87 0.81 1.05 1.24 1.42 1.83 -
P/RPS 0.24 0.35 0.34 0.39 0.43 0.47 0.64 -15.07%
P/EPS -2.31 -3.55 -7.92 -4.34 -2.94 26.80 8.58 -
EY -43.23 -28.14 -12.63 -23.04 -34.02 3.73 11.66 -
DY 0.00 0.00 0.00 0.00 0.00 2.11 3.28 -
P/NAPS 0.26 0.34 0.29 0.36 0.39 0.39 0.50 -10.32%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 24/02/22 12/03/21 26/02/20 28/02/19 27/02/18 24/02/17 -
Price 0.55 0.78 0.785 1.02 1.25 1.56 1.91 -
P/RPS 0.23 0.32 0.33 0.38 0.44 0.52 0.66 -16.10%
P/EPS -2.17 -3.19 -7.68 -4.22 -2.96 29.44 8.95 -
EY -45.98 -31.38 -13.03 -23.72 -33.75 3.40 11.17 -
DY 0.00 0.00 0.00 0.00 0.00 1.92 3.14 -
P/NAPS 0.24 0.30 0.28 0.35 0.39 0.43 0.52 -12.08%

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