[KEINHIN] YoY Quarter Result on 2023-01-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Revenue 75,372 81,641 80,655 66,206 51,875 56,946 59,845 3.92% YoY % -7.68% 1.22% 21.82% 27.63% -8.90% -4.84% - Horiz. % 125.95% 136.42% 134.77% 110.63% 86.68% 95.16% 100.00%
PBT 2,749 5,669 10,174 5,627 682 1,766 632 27.75% YoY % -51.51% -44.28% 80.81% 725.07% -61.38% 179.43% - Horiz. % 434.97% 896.99% 1,609.81% 890.35% 107.91% 279.43% 100.00%
Tax -1,042 -932 -1,289 -1,170 254 -801 -529 11.96% YoY % -11.80% 27.70% -10.17% -560.63% 131.71% -51.42% - Horiz. % 196.98% 176.18% 243.67% 221.17% -48.02% 151.42% 100.00%
NP 1,707 4,737 8,885 4,457 936 965 103 59.64% YoY % -63.96% -46.69% 99.35% 376.18% -3.01% 836.89% - Horiz. % 1,657.28% 4,599.03% 8,626.21% 4,327.18% 908.74% 936.89% 100.00%
NP to SH 1,804 4,438 6,326 4,052 733 609 -656 - YoY % -59.35% -29.85% 56.12% 452.80% 20.36% 192.84% - Horiz. % -275.00% -676.52% -964.33% -617.68% -111.74% -92.84% 100.00%
Tax Rate 37.90 % 16.44 % 12.67 % 20.79 % -37.24 % 45.36 % 83.70 % -12.36% YoY % 130.54% 29.76% -39.06% 155.83% -182.10% -45.81% - Horiz. % 45.28% 19.64% 15.14% 24.84% -44.49% 54.19% 100.00%
Total Cost 73,665 76,904 71,770 61,749 50,939 55,981 59,742 3.55% YoY % -4.21% 7.15% 16.23% 21.22% -9.01% -6.30% - Horiz. % 123.31% 128.73% 120.13% 103.36% 85.26% 93.70% 100.00%
Net Worth 173,151 157,905 133,947 119,790 113,255 111,077 105,633 8.58% YoY % 9.66% 17.89% 11.82% 5.77% 1.96% 5.15% - Horiz. % 163.92% 149.48% 126.80% 113.40% 107.22% 105.15% 100.00%
Dividend 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Net Worth 173,151 157,905 133,947 119,790 113,255 111,077 105,633 8.58% YoY % 9.66% 17.89% 11.82% 5.77% 1.96% 5.15% - Horiz. % 163.92% 149.48% 126.80% 113.40% 107.22% 105.15% 100.00%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 108,900 - YoY % 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 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
NP Margin 2.26 % 5.80 % 11.02 % 6.73 % 1.80 % 1.69 % 0.17 % 53.88% YoY % -61.03% -47.37% 63.74% 273.89% 6.51% 894.12% - Horiz. % 1,329.41% 3,411.76% 6,482.35% 3,958.82% 1,058.82% 994.12% 100.00%
ROE 1.04 % 2.81 % 4.72 % 3.38 % 0.65 % 0.55 % -0.62 % - YoY % -62.99% -40.47% 39.64% 420.00% 18.18% 188.71% - Horiz. % -167.74% -453.23% -761.29% -545.16% -104.84% -88.71% 100.00%
Per Share 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 69.21 74.97 74.06 60.80 47.64 52.29 54.95 3.92% YoY % -7.68% 1.23% 21.81% 27.62% -8.89% -4.84% - Horiz. % 125.95% 136.43% 134.78% 110.65% 86.70% 95.16% 100.00%
EPS 1.66 4.08 5.81 3.72 0.67 0.56 -0.60 - YoY % -59.31% -29.78% 56.18% 455.22% 19.64% 193.33% - Horiz. % -276.67% -680.00% -968.33% -620.00% -111.67% -93.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5900 1.4500 1.2300 1.1000 1.0400 1.0200 0.9700 8.58% YoY % 9.66% 17.89% 11.82% 5.77% 1.96% 5.15% - Horiz. % 163.92% 149.48% 126.80% 113.40% 107.22% 105.15% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
RPS 69.21 74.97 74.06 60.80 47.64 52.29 54.95 3.92% YoY % -7.68% 1.23% 21.81% 27.62% -8.89% -4.84% - Horiz. % 125.95% 136.43% 134.78% 110.65% 86.70% 95.16% 100.00%
EPS 1.66 4.08 5.81 3.72 0.67 0.56 -0.60 - YoY % -59.31% -29.78% 56.18% 455.22% 19.64% 193.33% - Horiz. % -276.67% -680.00% -968.33% -620.00% -111.67% -93.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.5900 1.4500 1.2300 1.1000 1.0400 1.0200 0.9700 8.58% YoY % 9.66% 17.89% 11.82% 5.77% 1.96% 5.15% - Horiz. % 163.92% 149.48% 126.80% 113.40% 107.22% 105.15% 100.00%
Price Multiplier on Financial Quarter End Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 31/01/24 31/01/23 31/01/22 29/01/21 31/01/20 31/01/19 30/01/18 -
Price 1.4300 2.1200 0.9550 0.6700 0.4600 0.5300 0.5300 -
P/RPS 2.07 2.83 1.29 1.10 0.97 1.01 0.96 13.66% YoY % -26.86% 119.38% 17.27% 13.40% -3.96% 5.21% - Horiz. % 215.62% 294.79% 134.38% 114.58% 101.04% 105.21% 100.00%
P/EPS 86.32 52.02 16.44 18.01 68.34 94.77 -87.98 - YoY % 65.94% 216.42% -8.72% -73.65% -27.89% 207.72% - Horiz. % -98.11% -59.13% -18.69% -20.47% -77.68% -107.72% 100.00%
EY 1.16 1.92 6.08 5.55 1.46 1.06 -1.14 - YoY % -39.58% -68.42% 9.55% 280.14% 37.74% 192.98% - Horiz. % -101.75% -168.42% -533.33% -486.84% -128.07% -92.98% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.90 1.46 0.78 0.61 0.44 0.52 0.55 8.55% YoY % -38.36% 87.18% 27.87% 38.64% -15.38% -5.45% - Horiz. % 163.64% 265.45% 141.82% 110.91% 80.00% 94.55% 100.00%
Price Multiplier on Announcement Date 31/01/24 31/01/23 31/01/22 31/01/21 31/01/20 31/01/19 31/01/18 CAGR
Date 26/03/24 30/03/23 25/03/22 - 26/03/20 28/03/19 23/03/18 -
Price 1.4200 1.8000 1.0800 0.7050 0.2700 0.6250 0.4700 -
P/RPS 2.05 2.40 1.46 1.16 0.57 1.20 0.86 15.57% YoY % -14.58% 64.38% 25.86% 103.51% -52.50% 39.53% - Horiz. % 238.37% 279.07% 169.77% 134.88% 66.28% 139.53% 100.00%
P/EPS 85.72 44.17 18.59 18.95 40.11 111.76 -78.02 - YoY % 94.07% 137.60% -1.90% -52.75% -64.11% 243.25% - Horiz. % -109.87% -56.61% -23.83% -24.29% -51.41% -143.25% 100.00%
EY 1.17 2.26 5.38 5.28 2.49 0.89 -1.28 - YoY % -48.23% -57.99% 1.89% 112.05% 179.78% 169.53% - Horiz. % -91.41% -176.56% -420.31% -412.50% -194.53% -69.53% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.89 1.24 0.88 0.64 0.26 0.61 0.48 10.83% YoY % -28.23% 40.91% 37.50% 146.15% -57.38% 27.08% - Horiz. % 185.42% 258.33% 183.33% 133.33% 54.17% 127.08% 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