[KEINHIN] QoQ Annualized Quarter Result on 30-Apr-2010 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- -1.72%
YoY- 42.95%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Revenue 163,712 162,936 160,672 144,268 140,814 136,036 122,652 21.16%
PBT 11,373 12,938 12,512 8,681 8,740 9,660 8,444 21.89%
Tax -1,562 -1,802 -1,688 -1,294 -1,116 -974 -820 53.48%
NP 9,810 11,136 10,824 7,387 7,624 8,686 7,624 18.24%
-
NP to SH 8,948 10,310 9,944 7,013 7,136 8,044 6,896 18.90%
-
Tax Rate 13.73% 13.93% 13.49% 14.91% 12.77% 10.08% 9.71% -
Total Cost 153,901 151,800 149,848 136,881 133,190 127,350 115,028 21.35%
-
Net Worth 82,155 83,113 80,225 78,164 76,174 77,269 74,310 6.90%
Dividend
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Div - - - 1,978 - - - -
Div Payout % - - - 28.22% - - - -
Equity
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Net Worth 82,155 83,113 80,225 78,164 76,174 77,269 74,310 6.90%
NOSH 98,982 98,944 99,043 98,942 98,927 99,064 99,080 -0.06%
Ratio Analysis
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
NP Margin 5.99% 6.83% 6.74% 5.12% 5.41% 6.39% 6.22% -
ROE 10.89% 12.40% 12.40% 8.97% 9.37% 10.41% 9.28% -
Per Share
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 165.40 164.67 162.22 145.81 142.34 137.32 123.79 21.24%
EPS 9.04 10.42 10.04 7.08 7.21 8.12 6.96 18.98%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.83 0.84 0.81 0.79 0.77 0.78 0.75 6.97%
Adjusted Per Share Value based on latest NOSH - 98,988
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
RPS 150.11 149.40 147.32 132.28 129.11 124.73 112.46 21.16%
EPS 8.20 9.45 9.12 6.43 6.54 7.38 6.32 18.90%
DPS 0.00 0.00 0.00 1.81 0.00 0.00 0.00 -
NAPS 0.7533 0.7621 0.7356 0.7167 0.6984 0.7085 0.6814 6.89%
Price Multiplier on Financial Quarter End Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 -
Price 0.42 0.44 0.41 0.39 0.41 0.36 0.34 -
P/RPS 0.25 0.27 0.25 0.27 0.29 0.26 0.27 -4.98%
P/EPS 4.65 4.22 4.08 5.50 5.68 4.43 4.89 -3.29%
EY 21.52 23.68 24.49 18.17 17.59 22.56 20.47 3.38%
DY 0.00 0.00 0.00 5.13 0.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.51 0.49 0.53 0.46 0.45 8.67%
Price Multiplier on Announcement Date
31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 CAGR
Date 25/03/11 14/12/10 24/09/10 25/06/10 25/03/10 10/12/09 28/09/09 -
Price 0.42 0.41 0.40 0.42 0.37 0.38 0.38 -
P/RPS 0.25 0.25 0.25 0.29 0.26 0.28 0.31 -13.32%
P/EPS 4.65 3.93 3.98 5.93 5.13 4.68 5.46 -10.12%
EY 21.52 25.41 25.10 16.88 19.50 21.37 18.32 11.29%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.49 0.53 0.48 0.49 0.51 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