[KEINHIN] QoQ Quarter Result on 31-Oct-2013 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 474.74%
YoY- 402.98%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Revenue 48,455 40,726 39,461 41,046 38,580 34,300 38,508 16.60%
PBT 2,668 454 2,307 1,353 318 -916 1,353 57.44%
Tax -653 -925 -513 -212 -197 -287 -768 -10.27%
NP 2,015 -471 1,794 1,141 121 -1,203 585 128.59%
-
NP to SH 1,567 -591 1,224 712 -190 -1,415 363 165.83%
-
Tax Rate 24.48% 203.74% 22.24% 15.67% 61.95% - 56.76% -
Total Cost 46,440 41,197 37,667 39,905 38,459 35,503 37,923 14.50%
-
Net Worth 88,109 87,119 88,109 87,119 87,119 86,130 88,109 0.00%
Dividend
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Div - 990 - - - 990 - -
Div Payout % - 0.00% - - - 0.00% - -
Equity
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Net Worth 88,109 87,119 88,109 87,119 87,119 86,130 88,109 0.00%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
NP Margin 4.16% -1.16% 4.55% 2.78% 0.31% -3.51% 1.52% -
ROE 1.78% -0.68% 1.39% 0.82% -0.22% -1.64% 0.41% -
Per Share
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 48.94 41.14 39.86 41.46 38.97 34.65 38.90 16.58%
EPS 1.58 -0.60 1.24 0.72 -0.19 -1.43 0.37 163.91%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.89 0.88 0.89 0.88 0.88 0.87 0.89 0.00%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
RPS 44.49 37.40 36.24 37.69 35.43 31.50 35.36 16.59%
EPS 1.44 -0.54 1.12 0.65 -0.17 -1.30 0.33 167.75%
DPS 0.00 0.91 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8091 0.80 0.8091 0.80 0.80 0.7909 0.8091 0.00%
Price Multiplier on Financial Quarter End Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 31/07/14 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 -
Price 0.50 0.38 0.35 0.39 0.37 0.355 0.37 -
P/RPS 1.02 0.92 0.88 0.94 0.95 1.02 0.95 4.86%
P/EPS 31.59 -63.65 28.31 54.23 -192.79 -24.84 100.91 -53.99%
EY 3.17 -1.57 3.53 1.84 -0.52 -4.03 0.99 117.70%
DY 0.00 2.63 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.56 0.43 0.39 0.44 0.42 0.41 0.42 21.20%
Price Multiplier on Announcement Date
31/07/14 30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 CAGR
Date 26/09/14 27/06/14 28/03/14 18/12/13 27/09/13 20/06/13 22/03/13 -
Price 0.49 0.48 0.375 0.35 0.40 0.37 0.36 -
P/RPS 1.00 1.17 0.94 0.84 1.03 1.07 0.93 4.97%
P/EPS 30.96 -80.41 30.33 48.67 -208.42 -25.89 98.18 -53.76%
EY 3.23 -1.24 3.30 2.05 -0.48 -3.86 1.02 116.09%
DY 0.00 2.08 0.00 0.00 0.00 2.70 0.00 -
P/NAPS 0.55 0.55 0.42 0.40 0.45 0.43 0.40 23.72%

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