[KEINHIN] QoQ Quarter Result on 31-Jan-2010 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -42.12%
YoY- 210.75%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Revenue 41,300 40,168 38,805 37,593 37,355 30,663 29,002 26.49%
PBT 3,341 3,128 2,122 1,725 2,719 2,111 642 199.40%
Tax -479 -422 -451 -350 -282 -205 -172 97.57%
NP 2,862 2,706 1,671 1,375 2,437 1,906 470 232.36%
-
NP to SH 2,669 2,486 1,663 1,330 2,298 1,724 504 202.89%
-
Tax Rate 14.34% 13.49% 21.25% 20.29% 10.37% 9.71% 26.79% -
Total Cost 38,438 37,462 37,134 36,218 34,918 28,757 28,532 21.91%
-
Net Worth 83,035 80,225 78,200 76,425 77,260 74,310 73,129 8.81%
Dividend
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Div - - 1,979 - - - 1,482 -
Div Payout % - - 119.05% - - - 294.12% -
Equity
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Net Worth 83,035 80,225 78,200 76,425 77,260 74,310 73,129 8.81%
NOSH 98,851 99,043 98,988 99,253 99,051 99,080 98,823 0.01%
Ratio Analysis
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
NP Margin 6.93% 6.74% 4.31% 3.66% 6.52% 6.22% 1.62% -
ROE 3.21% 3.10% 2.13% 1.74% 2.97% 2.32% 0.69% -
Per Share
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 41.78 40.56 39.20 37.88 37.71 30.95 29.35 26.46%
EPS 2.70 2.51 1.68 1.34 2.32 1.74 0.51 202.83%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 0.84 0.81 0.79 0.77 0.78 0.75 0.74 8.79%
Adjusted Per Share Value based on latest NOSH - 99,253
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
RPS 37.87 36.83 35.58 34.47 34.25 28.12 26.59 26.50%
EPS 2.45 2.28 1.52 1.22 2.11 1.58 0.46 204.05%
DPS 0.00 0.00 1.82 0.00 0.00 0.00 1.36 -
NAPS 0.7614 0.7356 0.717 0.7007 0.7084 0.6814 0.6705 8.82%
Price Multiplier on Financial Quarter End Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 29/10/10 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 -
Price 0.44 0.41 0.39 0.41 0.36 0.34 0.38 -
P/RPS 1.05 1.01 0.99 1.08 0.95 1.10 1.29 -12.79%
P/EPS 16.30 16.33 23.21 30.60 15.52 19.54 74.51 -63.59%
EY 6.14 6.12 4.31 3.27 6.44 5.12 1.34 175.10%
DY 0.00 0.00 5.13 0.00 0.00 0.00 3.95 -
P/NAPS 0.52 0.51 0.49 0.53 0.46 0.45 0.51 1.29%
Price Multiplier on Announcement Date
31/10/10 31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 CAGR
Date 14/12/10 24/09/10 25/06/10 25/03/10 10/12/09 28/09/09 26/06/09 -
Price 0.41 0.40 0.42 0.37 0.38 0.38 0.38 -
P/RPS 0.98 0.99 1.07 0.98 1.01 1.23 1.29 -16.70%
P/EPS 15.19 15.94 25.00 27.61 16.38 21.84 74.51 -65.26%
EY 6.59 6.27 4.00 3.62 6.11 4.58 1.34 188.35%
DY 0.00 0.00 4.76 0.00 0.00 0.00 3.95 -
P/NAPS 0.49 0.49 0.53 0.48 0.49 0.51 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