[KEINHIN] QoQ Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
15-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 13.16%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Revenue 122,652 150,847 162,460 169,382 160,916 142,514 144,438 -10.33%
PBT 8,444 5,375 6,310 8,774 7,960 5,345 5,949 26.32%
Tax -820 -600 -573 -640 -912 466 -280 104.82%
NP 7,624 4,775 5,737 8,134 7,048 5,811 5,669 21.86%
-
NP to SH 6,896 4,906 5,866 7,944 7,020 5,935 6,092 8.62%
-
Tax Rate 9.71% 11.16% 9.08% 7.29% 11.46% -8.72% 4.71% -
Total Cost 115,028 146,072 156,722 161,248 153,868 136,703 138,769 -11.76%
-
Net Worth 74,310 73,312 72,342 73,298 70,398 69,357 67,249 6.88%
Dividend
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Div - 1,486 - - - 1,486 - -
Div Payout % - 30.29% - - - 25.04% - -
Equity
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Net Worth 74,310 73,312 72,342 73,298 70,398 69,357 67,249 6.88%
NOSH 99,080 99,070 99,099 99,052 99,152 99,081 98,896 0.12%
Ratio Analysis
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
NP Margin 6.22% 3.17% 3.53% 4.80% 4.38% 4.08% 3.93% -
ROE 9.28% 6.69% 8.11% 10.84% 9.97% 8.56% 9.06% -
Per Share
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 123.79 152.26 163.94 171.00 162.29 143.83 146.05 -10.44%
EPS 6.96 4.96 5.92 8.02 7.08 5.99 6.16 8.48%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.75 0.74 0.73 0.74 0.71 0.70 0.68 6.75%
Adjusted Per Share Value based on latest NOSH - 98,973
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
RPS 112.46 138.31 148.96 155.31 147.54 130.67 132.44 -10.33%
EPS 6.32 4.50 5.38 7.28 6.44 5.44 5.59 8.53%
DPS 0.00 1.36 0.00 0.00 0.00 1.36 0.00 -
NAPS 0.6814 0.6722 0.6633 0.6721 0.6455 0.6359 0.6166 6.89%
Price Multiplier on Financial Quarter End Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 -
Price 0.34 0.38 0.30 0.31 0.38 0.37 0.38 -
P/RPS 0.27 0.25 0.18 0.18 0.23 0.26 0.26 2.55%
P/EPS 4.89 7.67 5.07 3.87 5.37 6.18 6.17 -14.37%
EY 20.47 13.03 19.73 25.87 18.63 16.19 16.21 16.84%
DY 0.00 3.95 0.00 0.00 0.00 4.05 0.00 -
P/NAPS 0.45 0.51 0.41 0.42 0.54 0.53 0.56 -13.57%
Price Multiplier on Announcement Date
31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 CAGR
Date 28/09/09 26/06/09 24/03/09 15/12/08 24/09/08 27/06/08 24/03/08 -
Price 0.38 0.38 0.38 0.48 0.40 0.36 0.33 -
P/RPS 0.31 0.25 0.23 0.28 0.25 0.25 0.23 22.03%
P/EPS 5.46 7.67 6.42 5.99 5.65 6.01 5.36 1.24%
EY 18.32 13.03 15.58 16.71 17.70 16.64 18.67 -1.25%
DY 0.00 3.95 0.00 0.00 0.00 4.17 0.00 -
P/NAPS 0.51 0.51 0.52 0.65 0.56 0.51 0.49 2.70%

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