[KEINHIN] QoQ Cumulative Quarter Result on 31-Jan-2011 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Jan-2011 [#3]
Profit Trend
QoQ- 30.18%
YoY- 25.39%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Revenue 91,042 46,222 164,434 122,784 81,468 40,168 144,268 -26.36%
PBT 9,250 4,819 12,001 8,530 6,469 3,128 8,681 4.31%
Tax -1,841 -1,030 -2,263 -1,172 -901 -422 -1,294 26.41%
NP 7,409 3,789 9,738 7,358 5,568 2,706 7,387 0.19%
-
NP to SH 6,577 3,428 9,077 6,711 5,155 2,486 7,013 -4.17%
-
Tax Rate 19.90% 21.37% 18.86% 13.74% 13.93% 13.49% 14.91% -
Total Cost 83,633 42,433 154,696 115,426 75,900 37,462 136,881 -27.93%
-
Net Worth 91,127 88,176 84,175 82,155 83,113 80,225 78,164 10.74%
Dividend
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Div - - 1,980 - - - 1,978 -
Div Payout % - - 21.82% - - - 28.22% -
Equity
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Net Worth 91,127 88,176 84,175 82,155 83,113 80,225 78,164 10.74%
NOSH 99,051 99,075 99,029 98,982 98,944 99,043 98,942 0.07%
Ratio Analysis
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
NP Margin 8.14% 8.20% 5.92% 5.99% 6.83% 6.74% 5.12% -
ROE 7.22% 3.89% 10.78% 8.17% 6.20% 3.10% 8.97% -
Per Share
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 91.91 46.65 166.05 124.05 82.34 40.56 145.81 -26.42%
EPS 6.64 3.46 9.17 6.78 5.21 2.51 7.08 -4.17%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.00 -
NAPS 0.92 0.89 0.85 0.83 0.84 0.81 0.79 10.65%
Adjusted Per Share Value based on latest NOSH - 99,108
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
RPS 83.60 42.44 151.00 112.75 74.81 36.89 132.48 -26.36%
EPS 6.04 3.15 8.34 6.16 4.73 2.28 6.44 -4.17%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 1.82 -
NAPS 0.8368 0.8097 0.773 0.7544 0.7632 0.7367 0.7178 10.73%
Price Multiplier on Financial Quarter End Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 31/10/11 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 -
Price 0.43 0.41 0.43 0.42 0.44 0.41 0.39 -
P/RPS 0.47 0.88 0.26 0.34 0.53 1.01 0.27 44.56%
P/EPS 6.48 11.85 4.69 6.19 8.45 16.33 5.50 11.51%
EY 15.44 8.44 21.32 16.14 11.84 6.12 18.17 -10.25%
DY 0.00 0.00 4.65 0.00 0.00 0.00 5.13 -
P/NAPS 0.47 0.46 0.51 0.51 0.52 0.51 0.49 -2.73%
Price Multiplier on Announcement Date
31/10/11 31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 CAGR
Date 16/12/11 28/09/11 24/06/11 25/03/11 14/12/10 24/09/10 25/06/10 -
Price 0.47 0.38 0.41 0.42 0.41 0.40 0.42 -
P/RPS 0.51 0.81 0.25 0.34 0.50 0.99 0.29 45.54%
P/EPS 7.08 10.98 4.47 6.19 7.87 15.94 5.93 12.50%
EY 14.13 9.11 22.36 16.14 12.71 6.27 16.88 -11.15%
DY 0.00 0.00 4.88 0.00 0.00 0.00 4.76 -
P/NAPS 0.51 0.43 0.48 0.51 0.49 0.49 0.53 -2.52%

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