[KIMHIN] QoQ Quarter Result on 2022-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 85,199 88,333 80,925 86,297 94,048 75,023 83,993 0.95% QoQ % -3.55% 9.15% -6.23% -8.24% 25.36% -10.68% - Horiz. % 101.44% 105.17% 96.35% 102.74% 111.97% 89.32% 100.00%
PBT -7,928 -6,509 -15,169 -5,053 -6,057 -12,784 -8,455 -4.19% QoQ % -21.80% 57.09% -200.20% 16.58% 52.62% -51.20% - Horiz. % 93.77% 76.98% 179.41% 59.76% 71.64% 151.20% 100.00%
Tax -14 -167 -331 -293 -742 -2,156 -178 -81.56% QoQ % 91.62% 49.55% -12.97% 60.51% 65.58% -1,111.24% - Horiz. % 7.87% 93.82% 185.96% 164.61% 416.85% 1,211.24% 100.00%
NP -7,942 -6,676 -15,500 -5,346 -6,799 -14,940 -8,633 -5.40% QoQ % -18.96% 56.93% -189.94% 21.37% 54.49% -73.06% - Horiz. % 92.00% 77.33% 179.54% 61.93% 78.76% 173.06% 100.00%
NP to SH -7,787 -6,749 -15,580 -5,352 -7,055 -15,087 -8,810 -7.88% QoQ % -15.38% 56.68% -191.11% 24.14% 53.24% -71.25% - Horiz. % 88.39% 76.61% 176.84% 60.75% 80.08% 171.25% 100.00%
Tax Rate - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Total Cost 93,141 95,009 96,425 91,643 100,847 89,963 92,626 0.37% QoQ % -1.97% -1.47% 5.22% -9.13% 12.10% -2.88% - Horiz. % 100.56% 102.57% 104.10% 98.94% 108.88% 97.12% 100.00%
Net Worth 319,744 328,159 335,171 351,999 359,011 367,426 382,852 -11.29% QoQ % -2.56% -2.09% -4.78% -1.95% -2.29% -4.03% - Horiz. % 83.52% 85.71% 87.55% 91.94% 93.77% 95.97% 100.00%
Dividend 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 319,744 328,159 335,171 351,999 359,011 367,426 382,852 -11.29% QoQ % -2.56% -2.09% -4.78% -1.95% -2.29% -4.03% - Horiz. % 83.52% 85.71% 87.55% 91.94% 93.77% 95.97% 100.00%
NOSH 140,239 140,239 140,239 140,239 140,239 140,239 140,239 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin -9.32 % -7.56 % -19.15 % -6.19 % -7.23 % -19.91 % -10.28 % -6.31% QoQ % -23.28% 60.52% -209.37% 14.38% 63.69% -93.68% - Horiz. % 90.66% 73.54% 186.28% 60.21% 70.33% 193.68% 100.00%
ROE -2.44 % -2.06 % -4.65 % -1.52 % -1.97 % -4.11 % -2.30 % 4.01% QoQ % -18.45% 55.70% -205.92% 22.84% 52.07% -78.70% - Horiz. % 106.09% 89.57% 202.17% 66.09% 85.65% 178.70% 100.00%
Per Share 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 60.75 62.99 57.71 61.54 67.06 53.50 59.89 0.95% QoQ % -3.56% 9.15% -6.22% -8.23% 25.35% -10.67% - Horiz. % 101.44% 105.18% 96.36% 102.76% 111.97% 89.33% 100.00%
EPS -5.55 -4.81 -11.11 -3.82 -5.03 -10.76 -6.28 -7.89% QoQ % -15.38% 56.71% -190.84% 24.06% 53.25% -71.34% - Horiz. % 88.38% 76.59% 176.91% 60.83% 80.10% 171.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.2800 2.3400 2.3900 2.5100 2.5600 2.6200 2.7300 -11.29% QoQ % -2.56% -2.09% -4.78% -1.95% -2.29% -4.03% - Horiz. % 83.52% 85.71% 87.55% 91.94% 93.77% 95.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 155,616 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 54.75 56.76 52.00 55.46 60.44 48.21 53.97 0.96% QoQ % -3.54% 9.15% -6.24% -8.24% 25.37% -10.67% - Horiz. % 101.45% 105.17% 96.35% 102.76% 111.99% 89.33% 100.00%
EPS -5.00 -4.34 -10.01 -3.44 -4.53 -9.70 -5.66 -7.91% QoQ % -15.21% 56.64% -190.99% 24.06% 53.30% -71.38% - Horiz. % 88.34% 76.68% 176.86% 60.78% 80.04% 171.38% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.0547 2.1088 2.1538 2.2620 2.3070 2.3611 2.4602 -11.29% QoQ % -2.57% -2.09% -4.78% -1.95% -2.29% -4.03% - Horiz. % 83.52% 85.72% 87.55% 91.94% 93.77% 95.97% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.5850 0.5850 0.6450 0.7000 0.8700 0.9300 0.8300 -
P/RPS 0.96 0.93 1.12 1.14 1.30 1.74 1.39 -21.81% QoQ % 3.23% -16.96% -1.75% -12.31% -25.29% 25.18% - Horiz. % 69.06% 66.91% 80.58% 82.01% 93.53% 125.18% 100.00%
P/EPS -10.54 -12.16 -5.81 -18.34 -17.29 -8.64 -13.21 -13.94% QoQ % 13.32% -109.29% 68.32% -6.07% -100.12% 34.60% - Horiz. % 79.79% 92.05% 43.98% 138.83% 130.89% 65.40% 100.00%
EY -9.49 -8.23 -17.22 -5.45 -5.78 -11.57 -7.57 16.22% QoQ % -15.31% 52.21% -215.96% 5.71% 50.04% -52.84% - Horiz. % 125.36% 108.72% 227.48% 71.99% 76.35% 152.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.26 0.25 0.27 0.28 0.34 0.35 0.30 -9.08% QoQ % 4.00% -7.41% -3.57% -17.65% -2.86% 16.67% - Horiz. % 86.67% 83.33% 90.00% 93.33% 113.33% 116.67% 100.00%
Price Multiplier on Announcement Date 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 24/11/22 25/08/22 30/05/22 24/02/22 26/11/21 15/09/21 -
Price 0.5500 0.6000 0.6350 0.6700 0.7800 0.8150 0.9300 -
P/RPS 0.91 0.95 1.10 1.09 1.16 1.52 1.55 -29.82% QoQ % -4.21% -13.64% 0.92% -6.03% -23.68% -1.94% - Horiz. % 58.71% 61.29% 70.97% 70.32% 74.84% 98.06% 100.00%
P/EPS -9.91 -12.47 -5.72 -17.56 -15.50 -7.58 -14.80 -23.41% QoQ % 20.53% -118.01% 67.43% -13.29% -104.49% 48.78% - Horiz. % 66.96% 84.26% 38.65% 118.65% 104.73% 51.22% 100.00%
EY -10.10 -8.02 -17.50 -5.70 -6.45 -13.20 -6.75 30.73% QoQ % -25.94% 54.17% -207.02% 11.63% 51.14% -95.56% - Horiz. % 149.63% 118.81% 259.26% 84.44% 95.56% 195.56% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.24 0.26 0.27 0.27 0.30 0.31 0.34 -20.67% QoQ % -7.69% -3.70% 0.00% -10.00% -3.23% -8.82% - Horiz. % 70.59% 76.47% 79.41% 79.41% 88.24% 91.18% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KIMHIN-1ST QTR 2022.pdf 
