[KEINHIN] QoQ TTM 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- -6.08%
YoY- 616.04%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/07/15 30/04/15 31/01/15 31/10/14 31/07/14 30/04/14 31/01/14 CAGR
Revenue 195,190 193,635 184,258 177,572 169,688 159,813 153,387 17.48%
PBT 8,359 7,063 5,550 6,708 6,782 4,432 3,062 95.68%
Tax -2,175 -1,841 -2,192 -2,520 -2,303 -1,847 -1,209 48.07%
NP 6,184 5,222 3,358 4,188 4,479 2,585 1,853 123.81%
-
NP to SH 4,351 3,807 2,185 2,735 2,912 1,155 331 459.61%
-
Tax Rate 26.02% 26.07% 39.50% 37.57% 33.96% 41.67% 39.48% -
Total Cost 189,006 188,413 180,900 173,384 165,209 157,228 151,534 15.91%
-
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 990 990 990 990 990 990 990 0.00%
Div Payout % 22.75% 26.00% 45.31% 36.20% 34.00% 85.71% 299.09% -
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 3.17% 2.70% 1.82% 2.36% 2.64% 1.62% 1.21% -
ROE 4.63% 4.18% 2.43% 3.07% 3.30% 1.33% 0.38% -
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 197.16 195.59 186.12 179.37 171.40 161.43 154.94 17.47%
EPS 4.39 3.85 2.21 2.76 2.94 1.17 0.33 464.10%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 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 179.24 177.81 169.20 163.06 155.82 146.75 140.85 17.48%
EPS 4.00 3.50 2.01 2.51 2.67 1.06 0.30 464.96%
DPS 0.91 0.91 0.91 0.91 0.91 0.91 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 0.21 0.22 0.21 0.25 0.29 0.24 0.23 -5.90%
P/EPS 9.44 11.18 17.44 16.29 17.00 32.57 104.68 -79.97%
EY 10.59 8.94 5.73 6.14 5.88 3.07 0.96 397.72%
DY 2.41 2.33 2.60 2.22 2.00 2.63 2.86 -10.81%
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 0.23 0.21 0.23 0.24 0.29 0.30 0.24 -2.80%
P/EPS 10.13 10.66 19.26 15.56 16.66 41.14 112.16 -79.95%
EY 9.88 9.38 5.19 6.42 6.00 2.43 0.89 399.83%
DY 2.25 2.44 2.35 2.33 2.04 2.08 2.67 -10.81%
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