[KEINHIN] QoQ TTM Result on 31-Jul-2013 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- -26.78%
YoY- -153.3%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Revenue 159,813 153,387 152,434 149,791 149,568 152,452 151,934 3.43%
PBT 4,432 3,062 2,108 885 1,381 2,873 1,832 80.50%
Tax -1,847 -1,209 -1,464 -1,287 -1,197 -1,280 -860 66.69%
NP 2,585 1,853 644 -402 184 1,593 972 92.29%
-
NP to SH 1,155 331 -530 -1,477 -1,165 42 -613 -
-
Tax Rate 41.67% 39.48% 69.45% 145.42% 86.68% 44.55% 46.94% -
Total Cost 157,228 151,534 151,790 150,193 149,384 150,859 150,962 2.75%
-
Net Worth 87,119 88,109 87,119 87,119 86,130 88,109 88,109 -0.75%
Dividend
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Div 990 990 990 990 990 990 990 0.00%
Div Payout % 85.71% 299.09% 0.00% 0.00% 0.00% 2,357.14% 0.00% -
Equity
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Net Worth 87,119 88,109 87,119 87,119 86,130 88,109 88,109 -0.75%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
NP Margin 1.62% 1.21% 0.42% -0.27% 0.12% 1.04% 0.64% -
ROE 1.33% 0.38% -0.61% -1.70% -1.35% 0.05% -0.70% -
Per Share
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 161.43 154.94 153.97 151.30 151.08 153.99 153.47 3.43%
EPS 1.17 0.33 -0.54 -1.49 -1.18 0.04 -0.62 -
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.00 0.00%
NAPS 0.88 0.89 0.88 0.88 0.87 0.89 0.89 -0.75%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
RPS 146.53 140.64 139.77 137.34 137.14 139.78 139.31 3.43%
EPS 1.06 0.30 -0.49 -1.35 -1.07 0.04 -0.56 -
DPS 0.91 0.91 0.91 0.91 0.91 0.91 0.91 0.00%
NAPS 0.7988 0.8079 0.7988 0.7988 0.7897 0.8079 0.8079 -0.75%
Price Multiplier on Financial Quarter End Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 30/04/14 30/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 -
Price 0.38 0.35 0.39 0.37 0.355 0.37 0.40 -
P/RPS 0.24 0.23 0.25 0.24 0.23 0.24 0.26 -5.21%
P/EPS 32.57 104.68 -72.85 -24.80 -30.17 872.14 -64.60 -
EY 3.07 0.96 -1.37 -4.03 -3.31 0.11 -1.55 -
DY 2.63 2.86 2.56 2.70 2.82 2.70 2.50 3.44%
P/NAPS 0.43 0.39 0.44 0.42 0.41 0.42 0.45 -2.99%
Price Multiplier on Announcement Date
30/04/14 31/01/14 31/10/13 31/07/13 30/04/13 31/01/13 31/10/12 CAGR
Date 27/06/14 28/03/14 18/12/13 27/09/13 20/06/13 22/03/13 18/12/12 -
Price 0.48 0.375 0.35 0.40 0.37 0.36 0.38 -
P/RPS 0.30 0.24 0.23 0.26 0.24 0.23 0.25 12.96%
P/EPS 41.14 112.16 -65.38 -26.81 -31.44 848.57 -61.37 -
EY 2.43 0.89 -1.53 -3.73 -3.18 0.12 -1.63 -
DY 2.08 2.67 2.86 2.50 2.70 2.78 2.63 -14.51%
P/NAPS 0.55 0.42 0.40 0.45 0.43 0.40 0.43 17.88%

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