[KEINHIN] QoQ Quarter Result on 31-Jan-2009 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -80.69%
YoY- -3.39%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 37,355 30,663 29,002 37,154 44,462 40,229 34,184 6.07%
PBT 2,719 2,111 642 346 2,397 1,990 883 111.22%
Tax -282 -205 -172 -110 -92 -228 676 -
NP 2,437 1,906 470 236 2,305 1,762 1,559 34.58%
-
NP to SH 2,298 1,724 504 428 2,217 1,755 1,366 41.31%
-
Tax Rate 10.37% 9.71% 26.79% 31.79% 3.84% 11.46% -76.56% -
Total Cost 34,918 28,757 28,532 36,918 42,157 38,467 32,625 4.61%
-
Net Worth 77,260 74,310 73,129 72,660 73,240 70,398 69,289 7.50%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 1,482 - - - 1,484 -
Div Payout % - - 294.12% - - - 108.70% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 77,260 74,310 73,129 72,660 73,240 70,398 69,289 7.50%
NOSH 99,051 99,080 98,823 99,534 98,973 99,152 98,985 0.04%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.52% 6.22% 1.62% 0.64% 5.18% 4.38% 4.56% -
ROE 2.97% 2.32% 0.69% 0.59% 3.03% 2.49% 1.97% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 37.71 30.95 29.35 37.33 44.92 40.57 34.53 6.03%
EPS 2.32 1.74 0.51 0.43 2.24 1.77 1.38 41.25%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.78 0.75 0.74 0.73 0.74 0.71 0.70 7.45%
Adjusted Per Share Value based on latest NOSH - 99,534
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 34.25 28.12 26.59 34.07 40.77 36.89 31.34 6.08%
EPS 2.11 1.58 0.46 0.39 2.03 1.61 1.25 41.63%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 1.36 -
NAPS 0.7084 0.6814 0.6705 0.6662 0.6715 0.6455 0.6353 7.50%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.36 0.34 0.38 0.30 0.31 0.38 0.37 -
P/RPS 0.95 1.10 1.29 0.80 0.69 0.94 1.07 -7.60%
P/EPS 15.52 19.54 74.51 69.77 13.84 21.47 26.81 -30.47%
EY 6.44 5.12 1.34 1.43 7.23 4.66 3.73 43.77%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.05 -
P/NAPS 0.46 0.45 0.51 0.41 0.42 0.54 0.53 -8.98%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 10/12/09 28/09/09 26/06/09 24/03/09 15/12/08 24/09/08 27/06/08 -
Price 0.38 0.38 0.38 0.38 0.48 0.40 0.36 -
P/RPS 1.01 1.23 1.29 1.02 1.07 0.99 1.04 -1.92%
P/EPS 16.38 21.84 74.51 88.37 21.43 22.60 26.09 -26.61%
EY 6.11 4.58 1.34 1.13 4.67 4.42 3.83 36.41%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.17 -
P/NAPS 0.49 0.51 0.51 0.52 0.65 0.56 0.51 -2.62%

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