[KEINHIN] YoY Annualized Quarter 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- -16.37%
YoY- -17.34%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 166,216 164,434 144,268 150,847 142,514 122,270 125,931 4.73%
PBT 10,133 12,001 8,681 5,375 5,345 4,634 1,896 32.19%
Tax -2,532 -2,263 -1,294 -600 466 135 -69 82.19%
NP 7,601 9,738 7,387 4,775 5,811 4,769 1,827 26.79%
-
NP to SH 6,099 9,077 7,013 4,906 5,935 5,043 1,918 21.24%
-
Tax Rate 24.99% 18.86% 14.91% 11.16% -8.72% -2.91% 3.64% -
Total Cost 158,615 154,696 136,881 146,072 136,703 117,501 124,104 4.17%
-
Net Worth 88,086 84,175 78,164 73,312 69,357 64,303 60,245 6.53%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 989 1,980 1,978 1,486 1,486 1,483 987 0.03%
Div Payout % 16.23% 21.82% 28.22% 30.29% 25.04% 29.43% 51.49% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 88,086 84,175 78,164 73,312 69,357 64,303 60,245 6.53%
NOSH 98,973 99,029 98,942 99,070 99,081 98,927 98,762 0.03%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.57% 5.92% 5.12% 3.17% 4.08% 3.90% 1.45% -
ROE 6.92% 10.78% 8.97% 6.69% 8.56% 7.84% 3.18% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 167.94 166.05 145.81 152.26 143.83 123.60 127.51 4.69%
EPS 6.16 9.17 7.08 4.96 5.99 5.09 1.94 21.21%
DPS 1.00 2.00 2.00 1.50 1.50 1.50 1.00 0.00%
NAPS 0.89 0.85 0.79 0.74 0.70 0.65 0.61 6.49%
Adjusted Per Share Value based on latest NOSH - 98,823
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 152.63 151.00 132.48 138.52 130.87 112.28 115.64 4.72%
EPS 5.60 8.34 6.44 4.51 5.45 4.63 1.76 21.25%
DPS 0.91 1.82 1.82 1.36 1.36 1.36 0.91 0.00%
NAPS 0.8089 0.773 0.7178 0.6732 0.6369 0.5905 0.5532 6.53%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.45 0.43 0.39 0.38 0.37 0.34 0.38 -
P/RPS 0.27 0.26 0.27 0.25 0.26 0.28 0.30 -1.73%
P/EPS 7.30 4.69 5.50 7.67 6.18 6.67 19.57 -15.14%
EY 13.69 21.32 18.17 13.03 16.19 14.99 5.11 17.83%
DY 2.22 4.65 5.13 3.95 4.05 4.41 2.63 -2.78%
P/NAPS 0.51 0.51 0.49 0.51 0.53 0.52 0.62 -3.19%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 24/06/11 25/06/10 26/06/09 27/06/08 28/06/07 22/06/06 -
Price 0.44 0.41 0.42 0.38 0.36 0.35 0.33 -
P/RPS 0.26 0.25 0.29 0.25 0.25 0.28 0.26 0.00%
P/EPS 7.14 4.47 5.93 7.67 6.01 6.87 16.99 -13.44%
EY 14.01 22.36 16.88 13.03 16.64 14.56 5.88 15.55%
DY 2.27 4.88 4.76 3.95 4.17 4.29 3.03 -4.69%
P/NAPS 0.49 0.48 0.53 0.51 0.51 0.54 0.54 -1.60%

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