[KEINHIN] QoQ Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 237.37%
YoY- 492.48%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 193,820 159,813 158,782 159,252 154,320 149,568 153,690 16.77%
PBT 10,672 4,436 5,304 3,342 1,272 1,380 3,062 130.40%
Tax -2,612 -1,843 -1,229 -818 -788 -1,214 -1,213 66.98%
NP 8,060 2,593 4,074 2,524 484 166 1,849 167.56%
-
NP to SH 6,268 1,160 2,328 1,044 -760 -1,183 333 611.41%
-
Tax Rate 24.48% 41.55% 23.17% 24.48% 61.95% 87.97% 39.61% -
Total Cost 185,760 157,220 154,708 156,728 153,836 149,402 151,841 14.42%
-
Net Worth 88,109 86,871 88,109 87,119 87,119 85,894 88,109 0.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 987 - - - 987 - -
Div Payout % - 85.10% - - - 0.00% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 88,109 86,871 88,109 87,119 87,119 85,894 88,109 0.00%
NOSH 99,000 98,717 99,000 99,000 99,000 98,728 99,000 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.16% 1.62% 2.57% 1.58% 0.31% 0.11% 1.20% -
ROE 7.11% 1.34% 2.64% 1.20% -0.87% -1.38% 0.38% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 195.78 161.89 160.39 160.86 155.88 151.49 155.24 16.77%
EPS 6.32 1.17 2.35 1.06 -0.76 -1.19 0.33 619.69%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.89 0.88 0.89 0.88 0.88 0.87 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 177.98 146.75 145.81 146.24 141.71 137.34 141.13 16.77%
EPS 5.76 1.07 2.14 0.96 -0.70 -1.09 0.31 605.28%
DPS 0.00 0.91 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8091 0.7977 0.8091 0.80 0.80 0.7887 0.8091 0.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.50 0.38 0.35 0.39 0.37 0.355 0.37 -
P/RPS 0.26 0.23 0.22 0.24 0.24 0.23 0.24 5.49%
P/EPS 7.90 32.34 14.88 36.98 -48.20 -29.63 109.89 -82.79%
EY 12.66 3.09 6.72 2.70 -2.07 -3.38 0.91 481.24%
DY 0.00 2.63 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.56 0.43 0.39 0.44 0.42 0.41 0.42 21.20%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 28/03/14 18/12/13 27/09/13 20/06/13 22/03/13 -
Price 0.49 0.48 0.375 0.35 0.40 0.37 0.36 -
P/RPS 0.25 0.30 0.23 0.22 0.26 0.24 0.23 5.73%
P/EPS 7.74 40.85 15.95 33.19 -52.11 -30.88 106.92 -82.71%
EY 12.92 2.45 6.27 3.01 -1.92 -3.24 0.94 476.55%
DY 0.00 2.08 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.55 0.55 0.42 0.40 0.45 0.43 0.40 23.72%

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