[KEINHIN] QoQ Quarter Result on 31-Jan-2016 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Mar-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jan-2016 [#3]
Profit Trend
QoQ- 25.63%
YoY- 467.95%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Revenue 57,006 54,397 48,824 58,813 59,332 50,010 50,103 8.94%
PBT 2,474 3,917 746 5,822 5,707 3,964 1,967 16.43%
Tax -619 -1,636 -329 -1,410 -1,765 -987 -574 5.13%
NP 1,855 2,281 417 4,412 3,942 2,977 1,393 20.93%
-
NP to SH 1,819 1,652 337 3,828 3,047 2,111 1,031 45.75%
-
Tax Rate 25.02% 41.77% 44.10% 24.22% 30.93% 24.90% 29.18% -
Total Cost 55,151 52,116 48,407 54,401 55,390 47,033 48,710 8.59%
-
Net Worth 105,930 102,959 99,989 101,969 99,989 94,049 91,080 10.54%
Dividend
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Div - - 1,485 - - - 990 -
Div Payout % - - 440.65% - - - 96.02% -
Equity
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Net Worth 105,930 102,959 99,989 101,969 99,989 94,049 91,080 10.54%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
NP Margin 3.25% 4.19% 0.85% 7.50% 6.64% 5.95% 2.78% -
ROE 1.72% 1.60% 0.34% 3.75% 3.05% 2.24% 1.13% -
Per Share
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 57.58 54.95 49.32 59.41 59.93 50.52 50.61 8.93%
EPS 1.84 1.67 0.34 3.87 3.08 2.13 1.04 46.02%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.07 1.04 1.01 1.03 1.01 0.95 0.92 10.54%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
RPS 52.35 49.95 44.83 54.01 54.48 45.92 46.01 8.94%
EPS 1.67 1.52 0.31 3.52 2.80 1.94 0.95 45.40%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 0.91 -
NAPS 0.9727 0.9455 0.9182 0.9364 0.9182 0.8636 0.8364 10.53%
Price Multiplier on Financial Quarter End Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 -
Price 0.74 0.86 0.93 0.965 0.555 0.415 0.43 -
P/RPS 1.29 1.57 1.89 1.62 0.93 0.82 0.85 31.89%
P/EPS 40.27 51.54 273.20 24.96 18.03 19.46 41.29 -1.64%
EY 2.48 1.94 0.37 4.01 5.55 5.14 2.42 1.63%
DY 0.00 0.00 1.61 0.00 0.00 0.00 2.33 -
P/NAPS 0.69 0.83 0.92 0.94 0.55 0.44 0.47 29.02%
Price Multiplier on Announcement Date
31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 CAGR
Date 09/12/16 30/09/16 24/06/16 16/03/16 16/12/15 30/09/15 29/06/15 -
Price 0.75 0.79 0.985 0.95 0.665 0.445 0.41 -
P/RPS 1.30 1.44 2.00 1.60 1.11 0.88 0.81 36.88%
P/EPS 40.82 47.34 289.36 24.57 21.61 20.87 39.37 2.42%
EY 2.45 2.11 0.35 4.07 4.63 4.79 2.54 -2.36%
DY 0.00 0.00 1.52 0.00 0.00 0.00 2.44 -
P/NAPS 0.70 0.76 0.98 0.92 0.66 0.47 0.45 34.07%

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