[KIMHIN] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 53.24%
YoY- -260.16%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 80,174 85,199 94,048 97,611 100,193 100,347 107,788 -4.81%
PBT -26,911 -7,928 -6,057 17,399 -7,393 -41,544 3,484 -
Tax 1,328 -14 -742 -8,017 -305 2,689 -3,990 -
NP -25,583 -7,942 -6,799 9,382 -7,698 -38,855 -506 92.23%
-
NP to SH -23,242 -7,787 -7,055 4,405 -8,084 -39,156 -800 75.28%
-
Tax Rate - - - 46.08% - - 114.52% -
Total Cost 105,757 93,141 100,847 88,229 107,891 139,202 108,294 -0.39%
-
Net Worth 291,697 319,744 359,011 394,071 405,290 444,557 511,872 -8.94%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 291,697 319,744 359,011 394,071 405,290 444,557 511,872 -8.94%
NOSH 155,616 155,616 155,616 155,616 155,616 155,616 155,616 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -31.91% -9.32% -7.23% 9.61% -7.68% -38.72% -0.47% -
ROE -7.97% -2.44% -1.97% 1.12% -1.99% -8.81% -0.16% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 57.17 60.75 67.06 69.60 71.44 71.55 76.86 -4.81%
EPS -16.57 -5.55 -5.03 3.14 -5.76 -27.92 -0.57 75.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.28 2.56 2.81 2.89 3.17 3.65 -8.94%
Adjusted Per Share Value based on latest NOSH - 155,616
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 51.52 54.75 60.44 62.73 64.38 64.48 69.27 -4.81%
EPS -14.94 -5.00 -4.53 2.83 -5.19 -25.16 -0.51 75.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8745 2.0547 2.307 2.5323 2.6044 2.8568 3.2893 -8.94%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.55 0.585 0.87 0.81 1.05 1.24 1.42 -
P/RPS 0.96 0.96 1.30 1.16 1.47 1.73 1.85 -10.35%
P/EPS -3.32 -10.54 -17.29 25.79 -18.22 -4.44 -248.92 -51.28%
EY -30.13 -9.49 -5.78 3.88 -5.49 -22.52 -0.40 105.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.26 0.34 0.29 0.36 0.39 0.39 -6.53%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 24/02/22 12/03/21 26/02/20 28/02/19 27/02/18 -
Price 0.59 0.55 0.78 0.785 1.02 1.25 1.56 -
P/RPS 1.03 0.91 1.16 1.13 1.43 1.75 2.03 -10.68%
P/EPS -3.56 -9.91 -15.50 24.99 -17.69 -4.48 -273.47 -51.48%
EY -28.09 -10.10 -6.45 4.00 -5.65 -22.34 -0.37 105.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.24 0.30 0.28 0.35 0.39 0.43 -6.89%

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