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

Announcement Date
24-Jun-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2022
Quarter
30-Apr-2022 [#4]
Profit Trend
QoQ- -18.08%
YoY- 71.53%
View:
Show?
Quarter Result
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Revenue 75,171 66,679 36,173 56,564 56,307 55,558 48,824 7.45%
PBT 6,665 3,597 -129 1,743 1,034 1,666 746 44.02%
Tax -906 -429 27 -919 -808 215 -329 18.38%
NP 5,759 3,168 -102 824 226 1,881 417 54.86%
-
NP to SH 5,182 3,021 -108 833 317 1,657 337 57.65%
-
Tax Rate 13.59% 11.93% - 52.73% 78.14% -12.91% 44.10% -
Total Cost 69,412 63,511 36,275 55,740 56,081 53,677 48,407 6.18%
-
Net Worth 140,480 124,145 114,344 111,077 105,633 107,910 99,989 5.82%
Dividend
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Div 1,633 1,089 - 1,089 1,089 1,485 1,485 1.59%
Div Payout % 31.52% 36.05% - 130.73% 343.53% 89.62% 440.65% -
Equity
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Net Worth 140,480 124,145 114,344 111,077 105,633 107,910 99,989 5.82%
NOSH 108,900 108,900 108,900 108,900 108,900 99,000 99,000 1.60%
Ratio Analysis
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
NP Margin 7.66% 4.75% -0.28% 1.46% 0.40% 3.39% 0.85% -
ROE 3.69% 2.43% -0.09% 0.75% 0.30% 1.54% 0.34% -
Per Share
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 69.03 61.23 33.22 51.94 51.71 56.12 49.32 5.76%
EPS 4.76 2.77 -0.10 0.76 0.29 1.67 0.34 55.21%
DPS 1.50 1.00 0.00 1.00 1.00 1.50 1.50 0.00%
NAPS 1.29 1.14 1.05 1.02 0.97 1.09 1.01 4.16%
Adjusted Per Share Value based on latest NOSH - 108,900
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
RPS 69.03 61.23 33.22 51.94 51.71 51.02 44.83 7.45%
EPS 4.76 2.77 -0.10 0.76 0.29 1.52 0.31 57.62%
DPS 1.50 1.00 0.00 1.00 1.00 1.36 1.36 1.64%
NAPS 1.29 1.14 1.05 1.02 0.97 0.9909 0.9182 5.82%
Price Multiplier on Financial Quarter End Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 29/04/22 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 -
Price 1.12 0.935 0.32 0.525 0.50 0.765 0.93 -
P/RPS 1.62 1.53 0.96 1.01 0.97 1.36 1.89 -2.53%
P/EPS 23.54 33.70 -322.67 68.63 171.77 45.71 273.20 -33.52%
EY 4.25 2.97 -0.31 1.46 0.58 2.19 0.37 50.18%
DY 1.34 1.07 0.00 1.90 2.00 1.96 1.61 -3.01%
P/NAPS 0.87 0.82 0.30 0.51 0.52 0.70 0.92 -0.92%
Price Multiplier on Announcement Date
30/04/22 30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 CAGR
Date 24/06/22 30/07/21 29/06/20 28/06/19 29/06/18 23/06/17 24/06/16 -
Price 1.06 1.17 0.37 0.52 0.495 0.715 0.985 -
P/RPS 1.54 1.91 1.11 1.00 0.96 1.27 2.00 -4.26%
P/EPS 22.28 42.18 -373.08 67.98 170.05 42.72 289.36 -34.76%
EY 4.49 2.37 -0.27 1.47 0.59 2.34 0.35 52.97%
DY 1.42 0.85 0.00 1.92 2.02 2.10 1.52 -1.12%
P/NAPS 0.82 1.03 0.35 0.51 0.51 0.66 0.98 -2.92%

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