[KEINHIN] QoQ Cumulative Quarter Result on 31-Jul-2018 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
28-Sep-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2019
Quarter
31-Jul-2018 [#1]
Profit Trend
QoQ- -26.87%
YoY- -13.38%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Revenue 235,344 178,780 121,834 59,895 238,322 182,015 122,170 55.00%
PBT 8,117 6,374 4,608 2,866 5,664 4,630 3,998 60.54%
Tax -3,004 -2,085 -1,284 -664 -2,286 -1,478 -949 116.04%
NP 5,113 4,289 3,324 2,202 3,378 3,152 3,049 41.28%
-
NP to SH 3,535 2,702 2,093 1,282 1,753 1,436 2,092 42.00%
-
Tax Rate 37.01% 32.71% 27.86% 23.17% 40.36% 31.92% 23.74% -
Total Cost 230,231 174,491 118,510 57,693 234,944 178,863 119,121 55.34%
-
Net Worth 111,077 111,077 111,077 106,722 105,633 105,633 107,910 1.95%
Dividend
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Div 1,089 - - - 1,089 - - -
Div Payout % 30.81% - - - 62.12% - - -
Equity
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Net Worth 111,077 111,077 111,077 106,722 105,633 105,633 107,910 1.95%
NOSH 108,900 108,900 108,900 108,900 108,900 108,900 99,000 6.57%
Ratio Analysis
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
NP Margin 2.17% 2.40% 2.73% 3.68% 1.42% 1.73% 2.50% -
ROE 3.18% 2.43% 1.88% 1.20% 1.66% 1.36% 1.94% -
Per Share
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 216.11 164.17 111.88 55.00 218.84 167.14 123.40 45.44%
EPS 3.25 2.48 1.92 1.18 1.61 1.32 2.11 33.47%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.02 1.02 1.02 0.98 0.97 0.97 1.09 -4.34%
Adjusted Per Share Value based on latest NOSH - 108,900
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
RPS 215.79 163.92 111.71 54.92 218.52 166.89 112.02 55.00%
EPS 3.24 2.48 1.92 1.18 1.61 1.32 1.92 41.87%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.0185 1.0185 1.0185 0.9785 0.9686 0.9686 0.9894 1.95%
Price Multiplier on Financial Quarter End Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 30/01/18 31/10/17 -
Price 0.525 0.53 0.49 0.50 0.50 0.53 0.735 -
P/RPS 0.24 0.32 0.44 0.91 0.23 0.32 0.60 -45.80%
P/EPS 16.17 21.36 25.49 42.47 31.06 40.19 34.78 -40.06%
EY 6.18 4.68 3.92 2.35 3.22 2.49 2.88 66.59%
DY 1.90 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.51 0.52 0.48 0.51 0.52 0.55 0.67 -16.67%
Price Multiplier on Announcement Date
30/04/19 31/01/19 31/10/18 31/07/18 30/04/18 31/01/18 31/10/17 CAGR
Date 28/06/19 28/03/19 13/12/18 28/09/18 29/06/18 23/03/18 13/12/17 -
Price 0.52 0.625 0.50 0.53 0.495 0.47 0.57 -
P/RPS 0.24 0.38 0.45 0.96 0.23 0.28 0.46 -35.26%
P/EPS 16.02 25.19 26.02 45.02 30.75 35.64 26.97 -29.40%
EY 6.24 3.97 3.84 2.22 3.25 2.81 3.71 41.56%
DY 1.92 0.00 0.00 0.00 2.02 0.00 0.00 -
P/NAPS 0.51 0.61 0.49 0.54 0.51 0.48 0.52 -1.28%

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