[KIMHIN] YoY Quarter Result on 30-Sep-2021 [#3]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -71.25%
YoY- -510.08%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 78,641 88,333 75,023 105,024 98,813 106,364 114,341 -6.04%
PBT 745 -6,509 -12,784 4,196 -5,761 -1,137 10,351 -35.49%
Tax -218 -167 -2,156 -464 -896 -7,970 -4,020 -38.46%
NP 527 -6,676 -14,940 3,732 -6,657 -9,107 6,331 -33.90%
-
NP to SH 922 -6,749 -15,087 3,679 -7,056 -9,566 5,854 -26.50%
-
Tax Rate 29.26% - - 11.06% - - 38.84% -
Total Cost 78,114 95,009 89,963 101,292 105,470 115,471 108,010 -5.25%
-
Net Worth 315,537 328,159 367,426 402,485 413,705 483,824 517,481 -7.91%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - 4,207 -
Div Payout % - - - - - - 71.87% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 315,537 328,159 367,426 402,485 413,705 483,824 517,481 -7.91%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 0.67% -7.56% -19.91% 3.55% -6.74% -8.56% 5.54% -
ROE 0.29% -2.06% -4.11% 0.91% -1.71% -1.98% 1.13% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 56.08 62.99 53.50 74.89 70.46 75.84 81.53 -6.04%
EPS 0.66 -4.81 -10.76 2.62 -5.03 -6.82 4.17 -26.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 2.25 2.34 2.62 2.87 2.95 3.45 3.69 -7.91%
Adjusted Per Share Value based on latest NOSH - 155,616
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 50.54 56.76 48.21 67.49 63.50 68.35 73.48 -6.04%
EPS 0.59 -4.34 -9.70 2.36 -4.53 -6.15 3.76 -26.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.70 -
NAPS 2.0277 2.1088 2.3611 2.5864 2.6585 3.1091 3.3254 -7.91%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.49 0.585 0.93 0.79 1.12 1.24 1.71 -
P/RPS 0.87 0.93 1.74 1.05 1.59 1.63 2.10 -13.65%
P/EPS 74.53 -12.16 -8.64 30.11 -22.26 -18.18 40.96 10.48%
EY 1.34 -8.23 -11.57 3.32 -4.49 -5.50 2.44 -9.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.75 -
P/NAPS 0.22 0.25 0.35 0.28 0.38 0.36 0.46 -11.56%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 27/11/23 24/11/22 26/11/21 24/11/20 22/11/19 27/11/18 28/11/17 -
Price 0.555 0.60 0.815 0.73 1.08 1.35 1.44 -
P/RPS 0.99 0.95 1.52 0.97 1.53 1.78 1.77 -9.22%
P/EPS 84.42 -12.47 -7.58 27.83 -21.47 -19.79 34.50 16.07%
EY 1.18 -8.02 -13.20 3.59 -4.66 -5.05 2.90 -13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.08 -
P/NAPS 0.25 0.26 0.31 0.25 0.37 0.39 0.39 -7.14%

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