[KEINHIN] QoQ Quarter Result on 31-Jul-2009 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 242.06%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Revenue 38,805 37,593 37,355 30,663 29,002 37,154 44,462 -8.69%
PBT 2,122 1,725 2,719 2,111 642 346 2,397 -7.82%
Tax -451 -350 -282 -205 -172 -110 -92 189.41%
NP 1,671 1,375 2,437 1,906 470 236 2,305 -19.34%
-
NP to SH 1,663 1,330 2,298 1,724 504 428 2,217 -17.48%
-
Tax Rate 21.25% 20.29% 10.37% 9.71% 26.79% 31.79% 3.84% -
Total Cost 37,134 36,218 34,918 28,757 28,532 36,918 42,157 -8.13%
-
Net Worth 78,200 76,425 77,260 74,310 73,129 72,660 73,240 4.47%
Dividend
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Div 1,979 - - - 1,482 - - -
Div Payout % 119.05% - - - 294.12% - - -
Equity
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Net Worth 78,200 76,425 77,260 74,310 73,129 72,660 73,240 4.47%
NOSH 98,988 99,253 99,051 99,080 98,823 99,534 98,973 0.01%
Ratio Analysis
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
NP Margin 4.31% 3.66% 6.52% 6.22% 1.62% 0.64% 5.18% -
ROE 2.13% 1.74% 2.97% 2.32% 0.69% 0.59% 3.03% -
Per Share
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 39.20 37.88 37.71 30.95 29.35 37.33 44.92 -8.70%
EPS 1.68 1.34 2.32 1.74 0.51 0.43 2.24 -17.49%
DPS 2.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.79 0.77 0.78 0.75 0.74 0.73 0.74 4.46%
Adjusted Per Share Value based on latest NOSH - 99,080
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
RPS 35.58 34.47 34.25 28.12 26.59 34.07 40.77 -8.70%
EPS 1.52 1.22 2.11 1.58 0.46 0.39 2.03 -17.58%
DPS 1.82 0.00 0.00 0.00 1.36 0.00 0.00 -
NAPS 0.717 0.7007 0.7084 0.6814 0.6705 0.6662 0.6715 4.48%
Price Multiplier on Financial Quarter End Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 -
Price 0.39 0.41 0.36 0.34 0.38 0.30 0.31 -
P/RPS 0.99 1.08 0.95 1.10 1.29 0.80 0.69 27.29%
P/EPS 23.21 30.60 15.52 19.54 74.51 69.77 13.84 41.28%
EY 4.31 3.27 6.44 5.12 1.34 1.43 7.23 -29.23%
DY 5.13 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.49 0.53 0.46 0.45 0.51 0.41 0.42 10.85%
Price Multiplier on Announcement Date
30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 CAGR
Date 25/06/10 25/03/10 10/12/09 28/09/09 26/06/09 24/03/09 15/12/08 -
Price 0.42 0.37 0.38 0.38 0.38 0.38 0.48 -
P/RPS 1.07 0.98 1.01 1.23 1.29 1.02 1.07 0.00%
P/EPS 25.00 27.61 16.38 21.84 74.51 88.37 21.43 10.84%
EY 4.00 3.62 6.11 4.58 1.34 1.13 4.67 -9.83%
DY 4.76 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.53 0.48 0.49 0.51 0.51 0.52 0.65 -12.75%

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