[KEINHIN] QoQ Quarter Result on 31-Oct-2014 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Oct-2014 [#2]
Profit Trend
QoQ- -65.86%
YoY- -24.86%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 50,010 50,103 46,147 48,930 48,455 40,726 39,461 17.16%
PBT 3,964 1,967 1,149 1,279 2,668 454 2,307 43.60%
Tax -987 -574 -185 -429 -653 -925 -513 54.87%
NP 2,977 1,393 964 850 2,015 -471 1,794 40.29%
-
NP to SH 2,111 1,031 674 535 1,567 -591 1,224 43.95%
-
Tax Rate 24.90% 29.18% 16.10% 33.54% 24.48% 203.74% 22.24% -
Total Cost 47,033 48,710 45,183 48,080 46,440 41,197 37,667 16.00%
-
Net Worth 94,049 91,080 90,090 89,099 88,109 87,119 88,109 4.45%
Dividend
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Div - 990 - - - 990 - -
Div Payout % - 96.02% - - - 0.00% - -
Equity
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Net Worth 94,049 91,080 90,090 89,099 88,109 87,119 88,109 4.45%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
NP Margin 5.95% 2.78% 2.09% 1.74% 4.16% -1.16% 4.55% -
ROE 2.24% 1.13% 0.75% 0.60% 1.78% -0.68% 1.39% -
Per Share
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 50.52 50.61 46.61 49.42 48.94 41.14 39.86 17.16%
EPS 2.13 1.04 0.68 0.54 1.58 -0.60 1.24 43.57%
DPS 0.00 1.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.95 0.92 0.91 0.90 0.89 0.88 0.89 4.45%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
RPS 45.92 46.01 42.38 44.93 44.49 37.40 36.24 17.14%
EPS 1.94 0.95 0.62 0.49 1.44 -0.54 1.12 44.37%
DPS 0.00 0.91 0.00 0.00 0.00 0.91 0.00 -
NAPS 0.8636 0.8364 0.8273 0.8182 0.8091 0.80 0.8091 4.45%
Price Multiplier on Financial Quarter End Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 31/07/15 30/04/15 30/01/15 31/10/14 31/07/14 30/04/14 30/01/14 -
Price 0.415 0.43 0.385 0.45 0.50 0.38 0.35 -
P/RPS 0.82 0.85 0.83 0.91 1.02 0.92 0.88 -4.61%
P/EPS 19.46 41.29 56.55 83.27 31.59 -63.65 28.31 -22.16%
EY 5.14 2.42 1.77 1.20 3.17 -1.57 3.53 28.55%
DY 0.00 2.33 0.00 0.00 0.00 2.63 0.00 -
P/NAPS 0.44 0.47 0.42 0.50 0.56 0.43 0.39 8.39%
Price Multiplier on Announcement Date
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Date 30/09/15 29/06/15 27/03/15 16/12/14 26/09/14 27/06/14 28/03/14 -
Price 0.445 0.41 0.425 0.43 0.49 0.48 0.375 -
P/RPS 0.88 0.81 0.91 0.87 1.00 1.17 0.94 -4.31%
P/EPS 20.87 39.37 62.43 79.57 30.96 -80.41 30.33 -22.11%
EY 4.79 2.54 1.60 1.26 3.23 -1.24 3.30 28.28%
DY 0.00 2.44 0.00 0.00 0.00 2.08 0.00 -
P/NAPS 0.47 0.45 0.47 0.48 0.55 0.55 0.42 7.80%

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