[KEINHIN] QoQ TTM Result on 31-Oct-2017 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -17.55%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Revenue 238,492 238,322 237,573 230,752 225,313 219,985 213,251 7.76%
PBT 6,203 5,664 6,296 8,197 9,000 10,590 9,670 -25.68%
Tax -2,703 -2,286 -1,263 -986 -903 -2,292 -2,836 -3.15%
NP 3,500 3,378 5,033 7,211 8,097 8,298 6,834 -36.06%
-
NP to SH 1,555 1,753 3,093 5,671 6,878 7,050 5,730 -58.18%
-
Tax Rate 43.58% 40.36% 20.06% 12.03% 10.03% 21.64% 29.33% -
Total Cost 234,992 234,944 232,540 223,541 217,216 211,687 206,417 9.05%
-
Net Worth 106,722 105,633 105,633 107,910 108,900 107,910 106,920 -0.12%
Dividend
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Div 1,089 1,089 1,485 1,485 1,485 1,485 1,485 -18.72%
Div Payout % 70.03% 62.12% 48.01% 26.19% 21.59% 21.06% 25.92% -
Equity
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Net Worth 106,722 105,633 105,633 107,910 108,900 107,910 106,920 -0.12%
NOSH 108,900 108,900 108,900 99,000 99,000 99,000 99,000 6.57%
Ratio Analysis
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
NP Margin 1.47% 1.42% 2.12% 3.13% 3.59% 3.77% 3.20% -
ROE 1.46% 1.66% 2.93% 5.26% 6.32% 6.53% 5.36% -
Per Share
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 219.00 218.84 218.16 233.08 227.59 222.21 215.41 1.11%
EPS 1.43 1.61 2.84 5.73 6.95 7.12 5.79 -60.73%
DPS 1.00 1.00 1.36 1.50 1.50 1.50 1.50 -23.74%
NAPS 0.98 0.97 0.97 1.09 1.10 1.09 1.08 -6.28%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
RPS 218.67 218.52 217.83 211.58 206.59 201.71 195.53 7.76%
EPS 1.43 1.61 2.84 5.20 6.31 6.46 5.25 -58.08%
DPS 1.00 1.00 1.36 1.36 1.36 1.36 1.36 -18.58%
NAPS 0.9785 0.9686 0.9686 0.9894 0.9985 0.9894 0.9804 -0.12%
Price Multiplier on Financial Quarter End Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 31/07/18 30/04/18 30/01/18 31/10/17 31/07/17 28/04/17 31/01/17 -
Price 0.50 0.50 0.53 0.735 0.76 0.765 0.73 -
P/RPS 0.23 0.23 0.24 0.32 0.33 0.34 0.34 -22.99%
P/EPS 35.02 31.06 18.66 12.83 10.94 10.74 12.61 97.94%
EY 2.86 3.22 5.36 7.79 9.14 9.31 7.93 -49.42%
DY 2.00 2.00 2.57 2.04 1.97 1.96 2.05 -1.63%
P/NAPS 0.51 0.52 0.55 0.67 0.69 0.70 0.68 -17.49%
Price Multiplier on Announcement Date
31/07/18 30/04/18 31/01/18 31/10/17 31/07/17 30/04/17 31/01/17 CAGR
Date 28/09/18 29/06/18 23/03/18 13/12/17 25/09/17 23/06/17 17/03/17 -
Price 0.53 0.495 0.47 0.57 0.79 0.715 0.825 -
P/RPS 0.24 0.23 0.22 0.24 0.35 0.32 0.38 -26.44%
P/EPS 37.12 30.75 16.55 9.95 11.37 10.04 14.25 89.65%
EY 2.69 3.25 6.04 10.05 8.79 9.96 7.02 -47.33%
DY 1.89 2.02 2.90 2.63 1.90 2.10 1.82 2.55%
P/NAPS 0.54 0.51 0.48 0.52 0.72 0.66 0.76 -20.42%

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