[KEINHIN] QoQ Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 83.94%
YoY- -255.74%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 159,813 119,087 79,626 38,580 149,568 115,268 76,760 63.26%
PBT 4,436 3,978 1,671 318 1,380 2,297 944 181.34%
Tax -1,843 -922 -409 -197 -1,214 -910 -142 454.87%
NP 2,593 3,056 1,262 121 166 1,387 802 119.12%
-
NP to SH 1,160 1,746 522 -190 -1,183 250 -133 -
-
Tax Rate 41.55% 23.18% 24.48% 61.95% 87.97% 39.62% 15.04% -
Total Cost 157,220 116,031 78,364 38,459 149,402 113,881 75,958 62.63%
-
Net Worth 86,871 88,109 87,119 87,119 85,894 88,109 88,109 -0.94%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 987 - - - 987 - - -
Div Payout % 85.10% - - - 0.00% - - -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 86,871 88,109 87,119 87,119 85,894 88,109 88,109 -0.94%
NOSH 98,717 99,000 99,000 99,000 98,728 99,000 99,000 -0.19%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.62% 2.57% 1.58% 0.31% 0.11% 1.20% 1.04% -
ROE 1.34% 1.98% 0.60% -0.22% -1.38% 0.28% -0.15% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 161.89 120.29 80.43 38.97 151.49 116.43 77.54 63.57%
EPS 1.17 1.76 0.53 -0.19 -1.19 0.25 -0.11 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.88 0.89 0.88 0.88 0.87 0.89 0.89 -0.75%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 146.53 109.19 73.01 35.37 137.14 105.69 70.38 63.26%
EPS 1.06 1.60 0.48 -0.17 -1.08 0.23 -0.12 -
DPS 0.91 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.7965 0.8079 0.7988 0.7988 0.7876 0.8079 0.8079 -0.94%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.38 0.35 0.39 0.37 0.355 0.37 0.40 -
P/RPS 0.23 0.29 0.48 0.95 0.23 0.32 0.52 -42.03%
P/EPS 32.34 19.85 73.97 -192.79 -29.63 146.52 -297.74 -
EY 3.09 5.04 1.35 -0.52 -3.38 0.68 -0.34 -
DY 2.63 0.00 0.00 0.00 2.82 0.00 0.00 -
P/NAPS 0.43 0.39 0.44 0.42 0.41 0.42 0.45 -2.99%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 18/12/13 27/09/13 20/06/13 22/03/13 18/12/12 -
Price 0.48 0.375 0.35 0.40 0.37 0.36 0.38 -
P/RPS 0.30 0.31 0.44 1.03 0.24 0.31 0.49 -27.96%
P/EPS 40.85 21.26 66.38 -208.42 -30.88 142.56 -282.86 -
EY 2.45 4.70 1.51 -0.48 -3.24 0.70 -0.35 -
DY 2.08 0.00 0.00 0.00 2.70 0.00 0.00 -
P/NAPS 0.55 0.42 0.40 0.45 0.43 0.40 0.43 17.88%

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