[KEINHIN] QoQ Cumulative Quarter Result on 31-Jul-2012 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- -98.0%
YoY- -96.44%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 149,568 115,268 76,760 38,357 166,216 129,032 91,042 39.27%
PBT 1,380 2,297 944 814 10,133 9,562 9,250 -71.90%
Tax -1,214 -910 -142 -107 -2,532 -2,189 -1,841 -24.25%
NP 166 1,387 802 707 7,601 7,373 7,409 -92.07%
-
NP to SH -1,183 250 -133 122 6,099 6,285 6,577 -
-
Tax Rate 87.97% 39.62% 15.04% 13.14% 24.99% 22.89% 19.90% -
Total Cost 149,402 113,881 75,958 37,650 158,615 121,659 83,633 47.27%
-
Net Worth 85,894 88,109 88,109 88,109 88,086 88,088 91,127 -3.86%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 987 - - - 989 - - -
Div Payout % 0.00% - - - 16.23% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 85,894 88,109 88,109 88,109 88,086 88,088 91,127 -3.86%
NOSH 98,728 99,000 99,000 99,000 98,973 98,976 99,051 -0.21%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin 0.11% 1.20% 1.04% 1.84% 4.57% 5.71% 8.14% -
ROE -1.38% 0.28% -0.15% 0.14% 6.92% 7.13% 7.22% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 151.49 116.43 77.54 38.74 167.94 130.37 91.91 39.57%
EPS -1.19 0.25 -0.11 0.12 6.16 6.35 6.64 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.87 0.89 0.89 0.89 0.89 0.89 0.92 -3.66%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 137.34 105.85 70.49 35.22 152.63 118.49 83.60 39.27%
EPS -1.09 0.23 -0.12 0.11 5.60 5.77 6.04 -
DPS 0.91 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.7887 0.8091 0.8091 0.8091 0.8089 0.8089 0.8368 -3.87%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.355 0.37 0.40 0.38 0.45 0.48 0.43 -
P/RPS 0.23 0.32 0.52 0.98 0.27 0.37 0.47 -37.92%
P/EPS -29.63 146.52 -297.74 308.36 7.30 7.56 6.48 -
EY -3.38 0.68 -0.34 0.32 13.69 13.23 15.44 -
DY 2.82 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.43 0.51 0.54 0.47 -8.71%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 22/03/13 18/12/12 27/09/12 29/06/12 23/03/12 16/12/11 -
Price 0.37 0.36 0.38 0.40 0.44 0.51 0.47 -
P/RPS 0.24 0.31 0.49 1.03 0.26 0.39 0.51 -39.52%
P/EPS -30.88 142.56 -282.86 324.59 7.14 8.03 7.08 -
EY -3.24 0.70 -0.35 0.31 14.01 12.45 14.13 -
DY 2.70 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.43 0.40 0.43 0.45 0.49 0.57 0.51 -10.76%

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