[KEINHIN] QoQ Quarter Result on 31-Jul-2012 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Sep-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jul-2012 [#1]
Profit Trend
QoQ- 158.65%
YoY- -96.44%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Revenue 34,300 38,508 38,403 38,357 37,184 37,990 44,820 -16.34%
PBT -916 1,353 130 814 576 312 4,431 -
Tax -287 -768 -35 -107 -370 -348 -811 -50.00%
NP -1,203 585 95 707 206 -36 3,620 -
-
NP to SH -1,415 363 -235 122 -208 -292 3,149 -
-
Tax Rate - 56.76% 26.92% 13.14% 64.24% 111.54% 18.30% -
Total Cost 35,503 37,923 38,308 37,650 36,978 38,026 41,200 -9.45%
-
Net Worth 86,130 88,109 88,109 88,109 88,109 89,613 91,103 -3.67%
Dividend
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Div 990 - - - 990 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Net Worth 86,130 88,109 88,109 88,109 88,109 89,613 91,103 -3.67%
NOSH 99,000 99,000 99,000 99,000 99,000 100,689 99,025 -0.01%
Ratio Analysis
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
NP Margin -3.51% 1.52% 0.25% 1.84% 0.55% -0.09% 8.08% -
ROE -1.64% 0.41% -0.27% 0.14% -0.24% -0.33% 3.46% -
Per Share
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 34.65 38.90 38.79 38.74 37.56 37.73 45.26 -16.32%
EPS -1.43 0.37 -0.24 0.12 -0.21 -0.29 3.18 -
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.87 0.89 0.89 0.89 0.89 0.89 0.92 -3.66%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
RPS 31.45 35.31 35.21 35.17 34.09 34.83 41.10 -16.35%
EPS -1.30 0.33 -0.22 0.11 -0.19 -0.27 2.89 -
DPS 0.91 0.00 0.00 0.00 0.91 0.00 0.00 -
NAPS 0.7897 0.8079 0.8079 0.8079 0.8079 0.8217 0.8353 -3.67%
Price Multiplier on Financial Quarter End Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 -
Price 0.355 0.37 0.40 0.38 0.45 0.48 0.43 -
P/RPS 1.02 0.95 1.03 0.98 1.20 1.27 0.95 4.85%
P/EPS -24.84 100.91 -168.51 308.36 -214.18 -165.52 13.52 -
EY -4.03 0.99 -0.59 0.32 -0.47 -0.60 7.40 -
DY 2.82 0.00 0.00 0.00 2.22 0.00 0.00 -
P/NAPS 0.41 0.42 0.45 0.43 0.51 0.54 0.47 -8.71%
Price Multiplier on Announcement Date
30/04/13 31/01/13 31/10/12 31/07/12 30/04/12 31/01/12 31/10/11 CAGR
Date 20/06/13 22/03/13 18/12/12 27/09/12 29/06/12 23/03/12 16/12/11 -
Price 0.37 0.36 0.38 0.40 0.44 0.51 0.47 -
P/RPS 1.07 0.93 0.98 1.03 1.17 1.35 1.04 1.91%
P/EPS -25.89 98.18 -160.09 324.59 -209.42 -175.86 14.78 -
EY -3.86 1.02 -0.62 0.31 -0.48 -0.57 6.77 -
DY 2.70 0.00 0.00 0.00 2.27 0.00 0.00 -
P/NAPS 0.43 0.40 0.43 0.45 0.49 0.57 0.51 -10.76%

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