[KEINHIN] YoY Annualized Quarter Result on 30-Apr-2015 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
29-Jun-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
30-Apr-2015 [#4]
Profit Trend
QoQ- 2.94%
YoY- 228.45%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Revenue 238,322 219,985 216,979 193,635 159,813 149,568 166,216 6.18%
PBT 5,664 10,590 16,239 7,064 4,436 1,380 10,133 -9.23%
Tax -2,286 -2,292 -4,488 -1,839 -1,843 -1,214 -2,532 -1.68%
NP 3,378 8,298 11,751 5,225 2,593 166 7,601 -12.63%
-
NP to SH 1,753 7,050 9,325 3,810 1,160 -1,183 6,099 -18.75%
-
Tax Rate 40.36% 21.64% 27.64% 26.03% 41.55% 87.97% 24.99% -
Total Cost 234,944 211,687 205,228 188,410 157,220 149,402 158,615 6.76%
-
Net Worth 105,633 107,910 99,959 90,972 86,871 85,894 88,086 3.07%
Dividend
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Div 1,089 1,485 1,484 988 987 987 989 1.61%
Div Payout % 62.12% 21.06% 15.92% 25.95% 85.10% 0.00% 16.23% -
Equity
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Net Worth 105,633 107,910 99,959 90,972 86,871 85,894 88,086 3.07%
NOSH 108,900 99,000 98,970 98,883 98,717 98,728 98,973 1.60%
Ratio Analysis
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
NP Margin 1.42% 3.77% 5.42% 2.70% 1.62% 0.11% 4.57% -
ROE 1.66% 6.53% 9.33% 4.19% 1.34% -1.38% 6.92% -
Per Share
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 218.84 222.21 219.24 195.82 161.89 151.49 167.94 4.50%
EPS 1.61 7.12 9.42 3.85 1.17 -1.19 6.16 -20.03%
DPS 1.00 1.50 1.50 1.00 1.00 1.00 1.00 0.00%
NAPS 0.97 1.09 1.01 0.92 0.88 0.87 0.89 1.44%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
RPS 218.84 202.01 199.25 177.81 146.75 137.34 152.63 6.18%
EPS 1.61 6.47 8.56 3.50 1.07 -1.09 5.60 -18.75%
DPS 1.00 1.36 1.36 0.91 0.91 0.91 0.91 1.58%
NAPS 0.97 0.9909 0.9179 0.8354 0.7977 0.7887 0.8089 3.07%
Price Multiplier on Financial Quarter End Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 30/04/18 28/04/17 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 -
Price 0.50 0.765 0.93 0.43 0.38 0.355 0.45 -
P/RPS 0.23 0.34 0.42 0.22 0.23 0.23 0.27 -2.63%
P/EPS 31.06 10.74 9.87 11.16 32.34 -29.63 7.30 27.28%
EY 3.22 9.31 10.13 8.96 3.09 -3.38 13.69 -21.42%
DY 2.00 1.96 1.61 2.33 2.63 2.82 2.22 -1.72%
P/NAPS 0.52 0.70 0.92 0.47 0.43 0.41 0.51 0.32%
Price Multiplier on Announcement Date
30/04/18 30/04/17 30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 CAGR
Date 29/06/18 23/06/17 24/06/16 29/06/15 27/06/14 20/06/13 29/06/12 -
Price 0.495 0.715 0.985 0.41 0.48 0.37 0.44 -
P/RPS 0.23 0.32 0.45 0.21 0.30 0.24 0.26 -2.02%
P/EPS 30.75 10.04 10.45 10.64 40.85 -30.88 7.14 27.53%
EY 3.25 9.96 9.57 9.40 2.45 -3.24 14.01 -21.60%
DY 2.02 2.10 1.52 2.44 2.08 2.70 2.27 -1.92%
P/NAPS 0.51 0.66 0.98 0.45 0.55 0.43 0.49 0.66%

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