[KEINHIN] YoY Quarter Result on 2022-10-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Revenue 74,923 100,815 75,128 66,827 55,406 61,939 62,445 3.08% YoY % -25.68% 34.19% 12.42% 20.61% -10.55% -0.81% - Horiz. % 119.98% 161.45% 120.31% 107.02% 88.73% 99.19% 100.00%
PBT 6,896 13,615 6,483 3,721 1,624 1,742 1,671 26.64% YoY % -49.35% 110.01% 74.23% 129.13% -6.77% 4.25% - Horiz. % 412.69% 814.78% 387.97% 222.68% 97.19% 104.25% 100.00%
Tax -1,383 -2,408 -1,427 -973 -369 -620 -702 11.96% YoY % 42.57% -68.75% -46.66% -163.69% 40.48% 11.68% - Horiz. % 197.01% 343.02% 203.28% 138.60% 52.56% 88.32% 100.00%
NP 5,513 11,207 5,056 2,748 1,255 1,122 969 33.59% YoY % -50.81% 121.66% 83.99% 118.96% 11.85% 15.79% - Horiz. % 568.94% 1,156.55% 521.78% 283.59% 129.51% 115.79% 100.00%
NP to SH 5,103 10,029 4,537 2,321 986 811 612 42.38% YoY % -49.12% 121.05% 95.48% 135.40% 21.58% 32.52% - Horiz. % 833.82% 1,638.73% 741.34% 379.25% 161.11% 132.52% 100.00%
Tax Rate 20.06 % 17.69 % 22.01 % 26.15 % 22.72 % 35.59 % 42.01 % -11.59% YoY % 13.40% -19.63% -15.83% 15.10% -36.16% -15.28% - Horiz. % 47.75% 42.11% 52.39% 62.25% 54.08% 84.72% 100.00%
Total Cost 69,410 89,608 70,072 64,079 54,151 60,817 61,476 2.04% YoY % -22.54% 27.88% 9.35% 18.33% -10.96% -1.07% - Horiz. % 112.91% 145.76% 113.98% 104.23% 88.08% 98.93% 100.00%
Net Worth 173,151 156,816 128,501 118,701 113,255 111,077 107,910 8.20% YoY % 10.42% 22.03% 8.26% 4.81% 1.96% 2.94% - Horiz. % 160.46% 145.32% 119.08% 110.00% 104.95% 102.94% 100.00%
Dividend 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 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 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Net Worth 173,151 156,816 128,501 118,701 113,255 111,077 107,910 8.20% YoY % 10.42% 22.03% 8.26% 4.81% 1.96% 2.94% - Horiz. % 160.46% 145.32% 119.08% 110.00% 104.95% 102.94% 100.00%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 99,000 1.60% YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 10.00% - Horiz. % 110.00% 110.00% 110.00% 110.00% 110.00% 110.00% 100.00%
Ratio Analysis 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
NP Margin 7.36 % 11.12 % 6.73 % 4.11 % 2.27 % 1.81 % 1.55 % 29.63% YoY % -33.81% 65.23% 63.75% 81.06% 25.41% 16.77% - Horiz. % 474.84% 717.42% 434.19% 265.16% 146.45% 116.77% 100.00%
ROE 2.95 % 6.40 % 3.53 % 1.96 % 0.87 % 0.73 % 0.57 % 31.50% YoY % -53.91% 81.30% 80.10% 125.29% 19.18% 28.07% - Horiz. % 517.54% 1,122.81% 619.30% 343.86% 152.63% 128.07% 100.00%
Per Share 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 68.80 92.58 68.99 61.37 50.88 56.88 63.08 1.46% YoY % -25.69% 34.19% 12.42% 20.62% -10.55% -9.83% - Horiz. % 109.07% 146.77% 109.37% 97.29% 80.66% 90.17% 100.00%
EPS 4.69 9.21 4.17 2.13 0.91 0.74 0.62 40.09% YoY % -49.08% 120.86% 95.77% 134.07% 22.97% 19.35% - Horiz. % 756.45% 1,485.48% 672.58% 343.55% 146.77% 119.35% 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 1.4400 1.1800 1.0900 1.0400 1.0200 1.0900 6.49% YoY % 10.42% 22.03% 8.26% 4.81% 1.96% -6.42% - Horiz. % 145.87% 132.11% 108.26% 100.00% 95.41% 93.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
RPS 68.80 92.58 68.99 61.37 50.88 56.88 57.34 3.08% YoY % -25.69% 34.19% 12.42% 20.62% -10.55% -0.80% - Horiz. % 119.99% 161.46% 120.32% 107.03% 88.73% 99.20% 100.00%
EPS 4.69 9.21 4.17 2.13 0.91 0.74 0.56 42.48% YoY % -49.08% 120.86% 95.77% 134.07% 22.97% 32.14% - Horiz. % 837.50% 1,644.64% 744.64% 380.36% 162.50% 132.14% 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 1.4400 1.1800 1.0900 1.0400 1.0200 0.9909 8.20% YoY % 10.42% 22.03% 8.26% 4.81% 1.96% 2.94% - Horiz. % 160.46% 145.32% 119.08% 110.00% 104.96% 102.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 31/10/23 31/10/22 29/10/21 30/10/20 31/10/19 31/10/18 31/10/17 -
Price 1.4500 1.2300 0.8400 0.4800 0.4750 0.4900 0.7350 -
P/RPS 2.11 1.33 1.22 0.78 0.93 0.86 1.17 10.32% YoY % 58.65% 9.02% 56.41% -16.13% 8.14% -26.50% - Horiz. % 180.34% 113.68% 104.27% 66.67% 79.49% 73.50% 100.00%
P/EPS 30.94 13.36 20.16 22.52 52.46 65.80 118.90 -20.09% YoY % 131.59% -33.73% -10.48% -57.07% -20.27% -44.66% - Horiz. % 26.02% 11.24% 16.96% 18.94% 44.12% 55.34% 100.00%
EY 3.23 7.49 4.96 4.44 1.91 1.52 0.84 25.15% YoY % -56.88% 51.01% 11.71% 132.46% 25.66% 80.95% - Horiz. % 384.52% 891.67% 590.48% 528.57% 227.38% 180.95% 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 0.91 0.85 0.71 0.44 0.46 0.48 0.67 5.23% YoY % 7.06% 19.72% 61.36% -4.35% -4.17% -28.36% - Horiz. % 135.82% 126.87% 105.97% 65.67% 68.66% 71.64% 100.00%
Price Multiplier on Announcement Date 31/10/23 31/10/22 31/10/21 31/10/20 31/10/19 31/10/18 31/10/17 CAGR
Date 18/12/23 14/12/22 15/12/21 18/12/20 13/12/19 13/12/18 13/12/17 -
Price 1.4500 1.2900 0.9000 0.5550 0.4650 0.5000 0.5700 -
P/RPS 2.11 1.39 1.30 0.90 0.91 0.88 0.90 15.25% YoY % 51.80% 6.92% 44.44% -1.10% 3.41% -2.22% - Horiz. % 234.44% 154.44% 144.44% 100.00% 101.11% 97.78% 100.00%
P/EPS 30.94 14.01 21.60 26.04 51.36 67.14 92.21 -16.63% YoY % 120.84% -35.14% -17.05% -49.30% -23.50% -27.19% - Horiz. % 33.55% 15.19% 23.42% 28.24% 55.70% 72.81% 100.00%
EY 3.23 7.14 4.63 3.84 1.95 1.49 1.08 20.02% YoY % -54.76% 54.21% 20.57% 96.92% 30.87% 37.96% - Horiz. % 299.07% 661.11% 428.70% 355.56% 180.56% 137.96% 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 0.91 0.90 0.76 0.51 0.45 0.49 0.52 9.77% YoY % 1.11% 18.42% 49.02% 13.33% -8.16% -5.77% - Horiz. % 175.00% 173.08% 146.15% 98.08% 86.54% 94.23% 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