[KEINHIN] QoQ Cumulative Quarter Result on 30-Apr-2017 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
23-Jun-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
30-Apr-2017 [#4]
Profit Trend
QoQ- 30.73%
YoY- -24.4%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Revenue 182,015 122,170 59,725 219,985 164,427 111,403 54,397 123.21%
PBT 4,630 3,998 2,327 10,590 8,924 6,391 3,917 11.75%
Tax -1,478 -949 -247 -2,292 -2,507 -2,255 -1,636 -6.52%
NP 3,152 3,049 2,080 8,298 6,417 4,136 2,281 23.98%
-
NP to SH 1,436 2,092 1,480 7,050 5,393 3,471 1,652 -8.89%
-
Tax Rate 31.92% 23.74% 10.61% 21.64% 28.09% 35.28% 41.77% -
Total Cost 178,863 119,121 57,645 211,687 158,010 107,267 52,116 127.01%
-
Net Worth 105,633 107,910 108,900 107,910 106,920 105,930 102,959 1.71%
Dividend
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Div - - - 1,485 - - - -
Div Payout % - - - 21.06% - - - -
Equity
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Net Worth 105,633 107,910 108,900 107,910 106,920 105,930 102,959 1.71%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 99,000 6.54%
Ratio Analysis
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
NP Margin 1.73% 2.50% 3.48% 3.77% 3.90% 3.71% 4.19% -
ROE 1.36% 1.94% 1.36% 6.53% 5.04% 3.28% 1.60% -
Per Share
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 167.14 123.40 60.33 222.21 166.09 112.53 54.95 109.50%
EPS 1.32 2.11 1.49 7.12 5.45 3.51 1.67 -14.47%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.97 1.09 1.10 1.09 1.08 1.07 1.04 -4.52%
Adjusted Per Share Value based on latest NOSH - 99,000
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
RPS 166.89 112.02 54.76 201.71 150.76 102.15 49.88 123.21%
EPS 1.32 1.92 1.36 6.46 4.94 3.18 1.51 -8.55%
DPS 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.9686 0.9894 0.9985 0.9894 0.9804 0.9713 0.944 1.72%
Price Multiplier on Financial Quarter End Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 -
Price 0.53 0.735 0.76 0.765 0.73 0.74 0.86 -
P/RPS 0.32 0.60 1.26 0.34 0.44 0.66 1.57 -65.26%
P/EPS 40.19 34.78 50.84 10.74 13.40 21.11 51.54 -15.24%
EY 2.49 2.88 1.97 9.31 7.46 4.74 1.94 18.05%
DY 0.00 0.00 0.00 1.96 0.00 0.00 0.00 -
P/NAPS 0.55 0.67 0.69 0.70 0.68 0.69 0.83 -23.93%
Price Multiplier on Announcement Date
31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 CAGR
Date 23/03/18 13/12/17 25/09/17 23/06/17 17/03/17 09/12/16 30/09/16 -
Price 0.47 0.57 0.79 0.715 0.825 0.75 0.79 -
P/RPS 0.28 0.46 1.31 0.32 0.50 0.67 1.44 -66.33%
P/EPS 35.64 26.97 52.84 10.04 15.14 21.39 47.34 -17.19%
EY 2.81 3.71 1.89 9.96 6.60 4.67 2.11 20.98%
DY 0.00 0.00 0.00 2.10 0.00 0.00 0.00 -
P/NAPS 0.48 0.52 0.72 0.66 0.76 0.70 0.76 -26.32%

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