[KEINHIN] QoQ TTM Result on 30-Apr-2009 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -14.95%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Revenue 134,613 134,174 141,281 150,847 156,029 154,786 150,470 -7.13%
PBT 7,197 5,818 5,496 5,375 5,616 5,871 5,840 14.90%
Tax -1,009 -769 -579 -602 246 176 486 -
NP 6,188 5,049 4,917 4,773 5,862 6,047 6,326 -1.45%
-
NP to SH 5,856 4,954 4,873 4,904 5,766 5,781 6,196 -3.68%
-
Tax Rate 14.02% 13.22% 10.53% 11.20% -4.38% -3.00% -8.32% -
Total Cost 128,425 129,125 136,364 146,074 150,167 148,739 144,144 -7.38%
-
Net Worth 76,425 77,260 74,310 73,129 72,660 73,240 70,398 5.61%
Dividend
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Div 1,482 1,482 1,482 1,482 1,484 1,484 1,484 -0.08%
Div Payout % 25.31% 29.92% 30.42% 30.23% 25.75% 25.68% 23.96% -
Equity
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Net Worth 76,425 77,260 74,310 73,129 72,660 73,240 70,398 5.61%
NOSH 99,253 99,051 99,080 98,823 99,534 98,973 99,152 0.06%
Ratio Analysis
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
NP Margin 4.60% 3.76% 3.48% 3.16% 3.76% 3.91% 4.20% -
ROE 7.66% 6.41% 6.56% 6.71% 7.94% 7.89% 8.80% -
Per Share
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 135.63 135.46 142.59 152.64 156.76 156.39 151.76 -7.19%
EPS 5.90 5.00 4.92 4.96 5.79 5.84 6.25 -3.75%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.77 0.78 0.75 0.74 0.73 0.74 0.71 5.54%
Adjusted Per Share Value based on latest NOSH - 98,823
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
RPS 123.61 123.21 129.73 138.52 143.28 142.14 138.17 -7.13%
EPS 5.38 4.55 4.47 4.50 5.29 5.31 5.69 -3.65%
DPS 1.36 1.36 1.36 1.36 1.36 1.36 1.36 0.00%
NAPS 0.7018 0.7095 0.6824 0.6715 0.6672 0.6725 0.6464 5.61%
Price Multiplier on Financial Quarter End Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 29/01/10 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 -
Price 0.41 0.36 0.34 0.38 0.30 0.31 0.38 -
P/RPS 0.30 0.27 0.24 0.25 0.19 0.20 0.25 12.88%
P/EPS 6.95 7.20 6.91 7.66 5.18 5.31 6.08 9.29%
EY 14.39 13.89 14.47 13.06 19.31 18.84 16.44 -8.47%
DY 3.66 4.17 4.41 3.95 5.00 4.84 3.95 -4.94%
P/NAPS 0.53 0.46 0.45 0.51 0.41 0.42 0.54 -1.23%
Price Multiplier on Announcement Date
31/01/10 31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 CAGR
Date 25/03/10 10/12/09 28/09/09 26/06/09 24/03/09 15/12/08 24/09/08 -
Price 0.37 0.38 0.38 0.38 0.38 0.48 0.40 -
P/RPS 0.27 0.28 0.27 0.25 0.24 0.31 0.26 2.54%
P/EPS 6.27 7.60 7.73 7.66 6.56 8.22 6.40 -1.35%
EY 15.95 13.16 12.94 13.06 15.24 12.17 15.62 1.39%
DY 4.05 3.95 3.95 3.95 3.95 3.13 3.75 5.24%
P/NAPS 0.48 0.49 0.51 0.51 0.52 0.65 0.56 -9.74%

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