[KEINHIN] QoQ TTM Result on 31-Oct-2010 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 4.77%
YoY- 64.47%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 170,488 164,434 161,589 157,866 153,921 144,416 134,613 17.10%
PBT 13,707 12,016 10,652 10,316 9,694 8,677 7,197 53.82%
Tax -2,880 -2,272 -1,623 -1,702 -1,505 -1,288 -1,009 101.60%
NP 10,827 9,744 9,029 8,614 8,189 7,389 6,188 45.35%
-
NP to SH 10,023 9,081 8,374 8,148 7,777 7,015 5,856 43.22%
-
Tax Rate 21.01% 18.91% 15.24% 16.50% 15.53% 14.84% 14.02% -
Total Cost 159,661 154,690 152,560 149,252 145,732 137,027 128,425 15.66%
-
Net Worth 88,176 84,288 82,259 83,035 80,225 78,200 76,425 10.03%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div 1,983 1,983 1,979 1,979 1,979 1,979 1,482 21.49%
Div Payout % 19.79% 21.84% 23.64% 24.30% 25.46% 28.22% 25.31% -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 88,176 84,288 82,259 83,035 80,225 78,200 76,425 10.03%
NOSH 99,075 99,163 99,108 98,851 99,043 98,988 99,253 -0.11%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 6.35% 5.93% 5.59% 5.46% 5.32% 5.12% 4.60% -
ROE 11.37% 10.77% 10.18% 9.81% 9.69% 8.97% 7.66% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 172.08 165.82 163.04 159.70 155.41 145.89 135.63 17.24%
EPS 10.12 9.16 8.45 8.24 7.85 7.09 5.90 43.43%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 1.50 21.20%
NAPS 0.89 0.85 0.83 0.84 0.81 0.79 0.77 10.16%
Adjusted Per Share Value based on latest NOSH - 98,851
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 156.32 150.77 148.16 144.75 141.13 132.42 123.43 17.10%
EPS 9.19 8.33 7.68 7.47 7.13 6.43 5.37 43.21%
DPS 1.82 1.82 1.82 1.82 1.82 1.82 1.36 21.50%
NAPS 0.8085 0.7728 0.7542 0.7614 0.7356 0.717 0.7007 10.03%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.41 0.43 0.42 0.44 0.41 0.39 0.41 -
P/RPS 0.24 0.26 0.26 0.28 0.26 0.27 0.30 -13.85%
P/EPS 4.05 4.70 4.97 5.34 5.22 5.50 6.95 -30.30%
EY 24.67 21.30 20.12 18.73 19.15 18.17 14.39 43.38%
DY 4.88 4.65 4.76 4.55 4.88 5.13 3.66 21.20%
P/NAPS 0.46 0.51 0.51 0.52 0.51 0.49 0.53 -9.03%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 24/06/11 25/03/11 14/12/10 24/09/10 25/06/10 25/03/10 -
Price 0.38 0.41 0.42 0.41 0.40 0.42 0.37 -
P/RPS 0.22 0.25 0.26 0.26 0.26 0.29 0.27 -12.79%
P/EPS 3.76 4.48 4.97 4.97 5.09 5.93 6.27 -28.95%
EY 26.62 22.34 20.12 20.10 19.63 16.87 15.95 40.83%
DY 5.26 4.88 4.76 4.88 5.00 4.76 4.05 19.09%
P/NAPS 0.43 0.48 0.51 0.49 0.49 0.53 0.48 -7.08%

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