[KEINHIN] QoQ Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -26.18%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Revenue 169,382 160,916 142,514 144,438 144,836 129,088 122,270 24.14%
PBT 8,774 7,960 5,345 5,949 7,722 5,980 4,634 52.75%
Tax -640 -912 466 -280 -60 -992 135 -
NP 8,134 7,048 5,811 5,669 7,662 4,988 4,769 42.52%
-
NP to SH 7,944 7,020 5,935 6,092 8,252 5,976 5,043 35.19%
-
Tax Rate 7.29% 11.46% -8.72% 4.71% 0.78% 16.59% -2.91% -
Total Cost 161,248 153,868 136,703 138,769 137,174 124,100 117,501 23.37%
-
Net Worth 73,298 70,398 69,357 67,249 68,271 66,290 64,303 9.07%
Dividend
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Div - - 1,486 - - - 1,483 -
Div Payout % - - 25.04% - - - 29.43% -
Equity
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Net Worth 73,298 70,398 69,357 67,249 68,271 66,290 64,303 9.07%
NOSH 99,052 99,152 99,081 98,896 98,944 98,940 98,927 0.08%
Ratio Analysis
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
NP Margin 4.80% 4.38% 4.08% 3.93% 5.29% 3.86% 3.90% -
ROE 10.84% 9.97% 8.56% 9.06% 12.09% 9.01% 7.84% -
Per Share
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 171.00 162.29 143.83 146.05 146.38 130.47 123.60 24.03%
EPS 8.02 7.08 5.99 6.16 8.34 6.04 5.09 35.21%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.74 0.71 0.70 0.68 0.69 0.67 0.65 8.98%
Adjusted Per Share Value based on latest NOSH - 98,444
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
RPS 155.31 147.54 130.67 132.44 132.80 118.36 112.11 24.14%
EPS 7.28 6.44 5.44 5.59 7.57 5.48 4.62 35.22%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 1.36 -
NAPS 0.6721 0.6455 0.6359 0.6166 0.626 0.6078 0.5896 9.08%
Price Multiplier on Financial Quarter End Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 -
Price 0.31 0.38 0.37 0.38 0.38 0.45 0.34 -
P/RPS 0.18 0.23 0.26 0.26 0.26 0.34 0.28 -25.41%
P/EPS 3.87 5.37 6.18 6.17 4.56 7.45 6.67 -30.32%
EY 25.87 18.63 16.19 16.21 21.95 13.42 14.99 43.64%
DY 0.00 0.00 4.05 0.00 0.00 0.00 4.41 -
P/NAPS 0.42 0.54 0.53 0.56 0.55 0.67 0.52 -13.21%
Price Multiplier on Announcement Date
31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 CAGR
Date 15/12/08 24/09/08 27/06/08 24/03/08 10/12/07 26/09/07 28/06/07 -
Price 0.48 0.40 0.36 0.33 0.39 0.40 0.35 -
P/RPS 0.28 0.25 0.25 0.23 0.27 0.31 0.28 0.00%
P/EPS 5.99 5.65 6.01 5.36 4.68 6.62 6.87 -8.69%
EY 16.71 17.70 16.64 18.67 21.38 15.10 14.56 9.57%
DY 0.00 0.00 4.17 0.00 0.00 0.00 4.29 -
P/NAPS 0.65 0.56 0.51 0.49 0.57 0.60 0.54 13.09%

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