[KEINHIN] QoQ Annualized Quarter Result on 30-Apr-2005 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- -8.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 130,488 136,366 139,008 132,509 130,978 132,326 123,628 3.65%
PBT 2,958 3,390 3,924 8,349 9,321 8,544 9,328 -53.40%
Tax -257 -310 -744 -341 -536 -432 -904 -56.66%
NP 2,701 3,080 3,180 8,008 8,785 8,112 8,424 -53.05%
-
NP to SH 2,793 3,330 4,044 7,711 8,389 7,518 8,424 -51.99%
-
Tax Rate 8.69% 9.14% 18.96% 4.08% 5.75% 5.06% 9.69% -
Total Cost 127,786 133,286 135,828 124,501 122,193 124,214 115,204 7.13%
-
Net Worth 62,257 58,473 57,488 42,838 36,217 24,770 43,842 26.25%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 1,404 - - - -
Div Payout % - - - 18.21% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 62,257 58,473 57,488 42,838 36,217 24,770 43,842 26.25%
NOSH 98,820 99,107 99,117 70,227 61,385 43,456 78,289 16.74%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.07% 2.26% 2.29% 6.04% 6.71% 6.13% 6.81% -
ROE 4.49% 5.69% 7.03% 18.00% 23.16% 30.35% 19.21% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 132.05 137.59 140.25 188.68 213.37 304.50 157.91 -11.21%
EPS 2.83 3.36 4.08 10.98 13.67 17.30 10.76 -58.84%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.61 0.59 0.57 0.56 8.14%
Adjusted Per Share Value based on latest NOSH - 72,769
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 119.65 125.03 127.46 121.50 120.10 121.33 113.36 3.65%
EPS 2.56 3.05 3.71 7.07 7.69 6.89 7.72 -51.99%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.5708 0.5361 0.5271 0.3928 0.3321 0.2271 0.402 26.24%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 - -
Price 0.37 0.38 0.48 0.50 0.70 0.69 0.00 -
P/RPS 0.28 0.28 0.34 0.26 0.33 0.23 0.00 -
P/EPS 13.09 11.31 11.76 4.55 5.12 3.99 0.00 -
EY 7.64 8.84 8.50 21.96 19.52 25.07 0.00 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.83 0.82 1.19 1.21 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/03/06 16/12/05 22/09/05 23/06/05 04/04/05 06/12/04 04/10/04 -
Price 0.38 0.36 0.42 0.47 0.57 0.74 0.00 -
P/RPS 0.29 0.26 0.30 0.25 0.27 0.24 0.00 -
P/EPS 13.44 10.71 10.29 4.28 4.17 4.28 0.00 -
EY 7.44 9.33 9.71 23.36 23.98 23.38 0.00 -
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.72 0.77 0.97 1.30 0.00 -

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 ⃤ & 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