[KEINHIN] QoQ Quarter Result on 31-Jan-2013 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 254.47%
YoY- 224.32%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Revenue 41,046 38,580 34,300 38,508 38,403 38,357 37,184 6.79%
PBT 1,353 318 -916 1,353 130 814 576 76.43%
Tax -212 -197 -287 -768 -35 -107 -370 -30.94%
NP 1,141 121 -1,203 585 95 707 206 212.07%
-
NP to SH 712 -190 -1,415 363 -235 122 -208 -
-
Tax Rate 15.67% 61.95% - 56.76% 26.92% 13.14% 64.24% -
Total Cost 39,905 38,459 35,503 37,923 38,308 37,650 36,978 5.19%
-
Net Worth 87,119 87,119 86,130 88,109 88,109 88,109 88,109 -0.74%
Dividend
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Div - - 990 - - - 990 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Net Worth 87,119 87,119 86,130 88,109 88,109 88,109 88,109 -0.74%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
NP Margin 2.78% 0.31% -3.51% 1.52% 0.25% 1.84% 0.55% -
ROE 0.82% -0.22% -1.64% 0.41% -0.27% 0.14% -0.24% -
Per Share
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 41.46 38.97 34.65 38.90 38.79 38.74 37.56 6.78%
EPS 0.72 -0.19 -1.43 0.37 -0.24 0.12 -0.21 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 0.88 0.88 0.87 0.89 0.89 0.89 0.89 -0.74%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
RPS 37.69 35.43 31.50 35.36 35.26 35.22 34.15 6.77%
EPS 0.65 -0.17 -1.30 0.33 -0.22 0.11 -0.19 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.91 -
NAPS 0.80 0.80 0.7909 0.8091 0.8091 0.8091 0.8091 -0.74%
Price Multiplier on Financial Quarter End Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 -
Price 0.39 0.37 0.355 0.37 0.40 0.38 0.45 -
P/RPS 0.94 0.95 1.02 0.95 1.03 0.98 1.20 -14.98%
P/EPS 54.23 -192.79 -24.84 100.91 -168.51 308.36 -214.18 -
EY 1.84 -0.52 -4.03 0.99 -0.59 0.32 -0.47 -
DY 0.00 0.00 2.82 0.00 0.00 0.00 2.22 -
P/NAPS 0.44 0.42 0.41 0.42 0.45 0.43 0.51 -9.34%
Price Multiplier on Announcement Date
31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 CAGR
Date 18/12/13 27/09/13 20/06/13 22/03/13 18/12/12 27/09/12 29/06/12 -
Price 0.35 0.40 0.37 0.36 0.38 0.40 0.44 -
P/RPS 0.84 1.03 1.07 0.93 0.98 1.03 1.17 -19.77%
P/EPS 48.67 -208.42 -25.89 98.18 -160.09 324.59 -209.42 -
EY 2.05 -0.48 -3.86 1.02 -0.62 0.31 -0.48 -
DY 0.00 0.00 2.70 0.00 0.00 0.00 2.27 -
P/NAPS 0.40 0.45 0.43 0.40 0.43 0.45 0.49 -12.62%

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