[KEINHIN] QoQ Quarter Result on 31-Oct-2011 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Dec-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
31-Oct-2011 [#2]
Profit Trend
QoQ- -8.14%
YoY- 17.98%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Revenue 38,357 37,184 37,990 44,820 46,222 41,650 41,316 -4.83%
PBT 814 576 312 4,431 4,819 3,486 2,061 -46.19%
Tax -107 -370 -348 -811 -1,030 -1,100 -271 -46.21%
NP 707 206 -36 3,620 3,789 2,386 1,790 -46.19%
-
NP to SH 122 -208 -292 3,149 3,428 2,370 1,556 -81.70%
-
Tax Rate 13.14% 64.24% 111.54% 18.30% 21.37% 31.55% 13.15% -
Total Cost 37,650 36,978 38,026 41,200 42,433 39,264 39,526 -3.19%
-
Net Worth 88,109 88,109 89,613 91,103 88,176 84,288 82,259 4.69%
Dividend
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Div - 990 - - - 1,983 - -
Div Payout % - 0.00% - - - 83.68% - -
Equity
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Net Worth 88,109 88,109 89,613 91,103 88,176 84,288 82,259 4.69%
NOSH 99,000 99,000 100,689 99,025 99,075 99,163 99,108 -0.07%
Ratio Analysis
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
NP Margin 1.84% 0.55% -0.09% 8.08% 8.20% 5.73% 4.33% -
ROE 0.14% -0.24% -0.33% 3.46% 3.89% 2.81% 1.89% -
Per Share
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 38.74 37.56 37.73 45.26 46.65 42.00 41.69 -4.77%
EPS 0.12 -0.21 -0.29 3.18 3.46 2.39 1.57 -82.01%
DPS 0.00 1.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.89 0.89 0.89 0.92 0.89 0.85 0.83 4.76%
Adjusted Per Share Value based on latest NOSH - 99,025
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
RPS 35.17 34.09 34.83 41.10 42.38 38.19 37.88 -4.83%
EPS 0.11 -0.19 -0.27 2.89 3.14 2.17 1.43 -81.94%
DPS 0.00 0.91 0.00 0.00 0.00 1.82 0.00 -
NAPS 0.8079 0.8079 0.8217 0.8353 0.8085 0.7728 0.7542 4.69%
Price Multiplier on Financial Quarter End Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 31/07/12 30/04/12 31/01/12 31/10/11 29/07/11 29/04/11 31/01/11 -
Price 0.38 0.45 0.48 0.43 0.41 0.43 0.42 -
P/RPS 0.98 1.20 1.27 0.95 0.88 1.02 1.01 -1.99%
P/EPS 308.36 -214.18 -165.52 13.52 11.85 17.99 26.75 411.05%
EY 0.32 -0.47 -0.60 7.40 8.44 5.56 3.74 -80.61%
DY 0.00 2.22 0.00 0.00 0.00 4.65 0.00 -
P/NAPS 0.43 0.51 0.54 0.47 0.46 0.51 0.51 -10.76%
Price Multiplier on Announcement Date
31/07/12 30/04/12 31/01/12 31/10/11 31/07/11 30/04/11 31/01/11 CAGR
Date 27/09/12 29/06/12 23/03/12 16/12/11 28/09/11 24/06/11 25/03/11 -
Price 0.40 0.44 0.51 0.47 0.38 0.41 0.42 -
P/RPS 1.03 1.17 1.35 1.04 0.81 0.98 1.01 1.31%
P/EPS 324.59 -209.42 -175.86 14.78 10.98 17.15 26.75 428.85%
EY 0.31 -0.48 -0.57 6.77 9.11 5.83 3.74 -81.01%
DY 0.00 2.27 0.00 0.00 0.00 4.88 0.00 -
P/NAPS 0.45 0.49 0.57 0.51 0.43 0.48 0.51 -8.01%

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