[KEINHIN] QoQ TTM Result on 30-Apr-2007 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
28-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2007
Quarter
30-Apr-2007 [#4]
Profit Trend
QoQ- 23.09%
YoY- 163.34%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Revenue 138,526 132,793 121,087 122,270 120,138 122,031 127,022 5.93%
PBT 4,492 4,483 4,248 4,634 4,278 4,210 2,801 36.89%
Tax 263 682 148 135 -214 -491 -152 -
NP 4,755 5,165 4,396 4,769 4,064 3,719 2,649 47.54%
-
NP to SH 5,335 5,732 4,924 5,043 4,097 3,687 2,517 64.78%
-
Tax Rate -5.85% -15.21% -3.48% -2.91% 5.00% 11.66% 5.43% -
Total Cost 133,771 127,628 116,691 117,501 116,074 118,312 124,373 4.96%
-
Net Worth 66,942 68,273 66,290 63,956 63,247 63,443 61,353 5.96%
Dividend
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Div 1,475 1,475 1,475 1,475 999 999 999 29.57%
Div Payout % 27.66% 25.75% 29.97% 29.27% 24.41% 27.12% 39.73% -
Equity
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Net Worth 66,942 68,273 66,290 63,956 63,247 63,443 61,353 5.96%
NOSH 98,444 98,947 98,940 98,395 98,823 99,130 98,957 -0.34%
Ratio Analysis
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
NP Margin 3.43% 3.89% 3.63% 3.90% 3.38% 3.05% 2.09% -
ROE 7.97% 8.40% 7.43% 7.89% 6.48% 5.81% 4.10% -
Per Share
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 140.71 134.21 122.38 124.26 121.57 123.10 128.36 6.29%
EPS 5.42 5.79 4.98 5.13 4.15 3.72 2.54 65.51%
DPS 1.50 1.50 1.50 1.50 1.00 1.00 1.00 30.94%
NAPS 0.68 0.69 0.67 0.65 0.64 0.64 0.62 6.33%
Adjusted Per Share Value based on latest NOSH - 98,395
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
RPS 127.20 121.94 111.19 112.28 110.32 112.06 116.64 5.93%
EPS 4.90 5.26 4.52 4.63 3.76 3.39 2.31 64.86%
DPS 1.36 1.36 1.36 1.36 0.92 0.92 0.92 29.67%
NAPS 0.6147 0.6269 0.6087 0.5873 0.5808 0.5826 0.5634 5.96%
Price Multiplier on Financial Quarter End Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 -
Price 0.38 0.38 0.45 0.34 0.34 0.32 0.34 -
P/RPS 0.27 0.28 0.37 0.27 0.28 0.26 0.26 2.54%
P/EPS 7.01 6.56 9.04 6.63 8.20 8.60 13.37 -34.90%
EY 14.26 15.24 11.06 15.07 12.19 11.62 7.48 53.56%
DY 3.95 3.95 3.33 4.41 2.94 3.13 2.94 21.69%
P/NAPS 0.56 0.55 0.67 0.52 0.53 0.50 0.55 1.20%
Price Multiplier on Announcement Date
31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 31/10/06 31/07/06 CAGR
Date 24/03/08 10/12/07 26/09/07 28/06/07 22/03/07 20/12/06 26/09/06 -
Price 0.33 0.39 0.40 0.35 0.32 0.31 0.35 -
P/RPS 0.23 0.29 0.33 0.28 0.26 0.25 0.27 -10.11%
P/EPS 6.09 6.73 8.04 6.83 7.72 8.33 13.76 -41.83%
EY 16.42 14.85 12.44 14.64 12.96 12.00 7.27 71.88%
DY 4.55 3.85 3.75 4.29 3.13 3.23 2.86 36.16%
P/NAPS 0.49 0.57 0.60 0.54 0.50 0.48 0.56 -8.49%

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