[KEINHIN] QoQ Quarter Result on 31-Oct-2009 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 33.29%
YoY- 3.65%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Revenue 40,168 38,805 37,593 37,355 30,663 29,002 37,154 5.35%
PBT 3,128 2,122 1,725 2,719 2,111 642 346 335.72%
Tax -422 -451 -350 -282 -205 -172 -110 145.66%
NP 2,706 1,671 1,375 2,437 1,906 470 236 410.76%
-
NP to SH 2,486 1,663 1,330 2,298 1,724 504 428 224.16%
-
Tax Rate 13.49% 21.25% 20.29% 10.37% 9.71% 26.79% 31.79% -
Total Cost 37,462 37,134 36,218 34,918 28,757 28,532 36,918 0.98%
-
Net Worth 80,225 78,200 76,425 77,260 74,310 73,129 72,660 6.84%
Dividend
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Div - 1,979 - - - 1,482 - -
Div Payout % - 119.05% - - - 294.12% - -
Equity
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Net Worth 80,225 78,200 76,425 77,260 74,310 73,129 72,660 6.84%
NOSH 99,043 98,988 99,253 99,051 99,080 98,823 99,534 -0.33%
Ratio Analysis
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
NP Margin 6.74% 4.31% 3.66% 6.52% 6.22% 1.62% 0.64% -
ROE 3.10% 2.13% 1.74% 2.97% 2.32% 0.69% 0.59% -
Per Share
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 40.56 39.20 37.88 37.71 30.95 29.35 37.33 5.70%
EPS 2.51 1.68 1.34 2.32 1.74 0.51 0.43 225.24%
DPS 0.00 2.00 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.81 0.79 0.77 0.78 0.75 0.74 0.73 7.19%
Adjusted Per Share Value based on latest NOSH - 99,051
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
RPS 36.83 35.58 34.47 34.25 28.12 26.59 34.07 5.34%
EPS 2.28 1.52 1.22 2.11 1.58 0.46 0.39 225.57%
DPS 0.00 1.82 0.00 0.00 0.00 1.36 0.00 -
NAPS 0.7356 0.717 0.7007 0.7084 0.6814 0.6705 0.6662 6.84%
Price Multiplier on Financial Quarter End Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 30/07/10 30/04/10 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 -
Price 0.41 0.39 0.41 0.36 0.34 0.38 0.30 -
P/RPS 1.01 0.99 1.08 0.95 1.10 1.29 0.80 16.86%
P/EPS 16.33 23.21 30.60 15.52 19.54 74.51 69.77 -62.12%
EY 6.12 4.31 3.27 6.44 5.12 1.34 1.43 164.30%
DY 0.00 5.13 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.51 0.49 0.53 0.46 0.45 0.51 0.41 15.70%
Price Multiplier on Announcement Date
31/07/10 30/04/10 31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 CAGR
Date 24/09/10 25/06/10 25/03/10 10/12/09 28/09/09 26/06/09 24/03/09 -
Price 0.40 0.42 0.37 0.38 0.38 0.38 0.38 -
P/RPS 0.99 1.07 0.98 1.01 1.23 1.29 1.02 -1.97%
P/EPS 15.94 25.00 27.61 16.38 21.84 74.51 88.37 -68.17%
EY 6.27 4.00 3.62 6.11 4.58 1.34 1.13 214.40%
DY 0.00 4.76 0.00 0.00 0.00 3.95 0.00 -
P/NAPS 0.49 0.53 0.48 0.49 0.51 0.51 0.52 -3.89%

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