[KEINHIN] QoQ Quarter Result on 31-Jan-2015 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 25.98%
YoY- -44.93%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Revenue 59,332 50,010 50,103 46,147 48,930 48,455 40,726 28.42%
PBT 5,707 3,964 1,967 1,149 1,279 2,668 454 438.14%
Tax -1,765 -987 -574 -185 -429 -653 -925 53.65%
NP 3,942 2,977 1,393 964 850 2,015 -471 -
-
NP to SH 3,047 2,111 1,031 674 535 1,567 -591 -
-
Tax Rate 30.93% 24.90% 29.18% 16.10% 33.54% 24.48% 203.74% -
Total Cost 55,390 47,033 48,710 45,183 48,080 46,440 41,197 21.75%
-
Net Worth 99,989 94,049 91,080 90,090 89,099 88,109 87,119 9.59%
Dividend
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Div - - 990 - - - 990 -
Div Payout % - - 96.02% - - - 0.00% -
Equity
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Net Worth 99,989 94,049 91,080 90,090 89,099 88,109 87,119 9.59%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
NP Margin 6.64% 5.95% 2.78% 2.09% 1.74% 4.16% -1.16% -
ROE 3.05% 2.24% 1.13% 0.75% 0.60% 1.78% -0.68% -
Per Share
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 59.93 50.52 50.61 46.61 49.42 48.94 41.14 28.41%
EPS 3.08 2.13 1.04 0.68 0.54 1.58 -0.60 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.01 0.95 0.92 0.91 0.90 0.89 0.88 9.59%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
RPS 54.40 45.85 45.94 42.31 44.86 44.43 37.34 28.42%
EPS 2.79 1.94 0.95 0.62 0.49 1.44 -0.54 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.91 -
NAPS 0.9168 0.8623 0.8351 0.826 0.817 0.8079 0.7988 9.59%
Price Multiplier on Financial Quarter End Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 30/10/15 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 -
Price 0.555 0.415 0.43 0.385 0.45 0.50 0.38 -
P/RPS 0.93 0.82 0.85 0.83 0.91 1.02 0.92 0.72%
P/EPS 18.03 19.46 41.29 56.55 83.27 31.59 -63.65 -
EY 5.55 5.14 2.42 1.77 1.20 3.17 -1.57 -
DY 0.00 0.00 2.33 0.00 0.00 0.00 2.63 -
P/NAPS 0.55 0.44 0.47 0.42 0.50 0.56 0.43 17.77%
Price Multiplier on Announcement Date
31/10/15 31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 CAGR
Date 16/12/15 30/09/15 29/06/15 27/03/15 16/12/14 26/09/14 27/06/14 -
Price 0.665 0.445 0.41 0.425 0.43 0.49 0.48 -
P/RPS 1.11 0.88 0.81 0.91 0.87 1.00 1.17 -3.43%
P/EPS 21.61 20.87 39.37 62.43 79.57 30.96 -80.41 -
EY 4.63 4.79 2.54 1.60 1.26 3.23 -1.24 -
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.08 -
P/NAPS 0.66 0.47 0.45 0.47 0.48 0.55 0.55 12.88%

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