[KEINHIN] YoY Annualized Quarter Result on 31-Jan-2010 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -11.29%
YoY- 21.64%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 153,690 172,042 163,712 140,814 162,460 144,438 122,764 3.81%
PBT 3,062 12,749 11,373 8,740 6,310 5,949 6,140 -10.93%
Tax -1,213 -2,918 -1,562 -1,116 -573 -280 -450 17.95%
NP 1,849 9,830 9,810 7,624 5,737 5,669 5,689 -17.06%
-
NP to SH 333 8,380 8,948 7,136 5,866 6,092 5,704 -37.68%
-
Tax Rate 39.61% 22.89% 13.73% 12.77% 9.08% 4.71% 7.33% -
Total Cost 151,841 162,212 153,901 133,190 156,722 138,769 117,074 4.42%
-
Net Worth 88,109 88,088 82,155 76,174 72,342 67,249 63,377 5.63%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 88,109 88,088 82,155 76,174 72,342 67,249 63,377 5.63%
NOSH 99,000 98,976 98,982 98,927 99,099 98,896 99,027 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.20% 5.71% 5.99% 5.41% 3.53% 3.93% 4.63% -
ROE 0.38% 9.51% 10.89% 9.37% 8.11% 9.06% 9.00% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 155.24 173.82 165.40 142.34 163.94 146.05 123.97 3.81%
EPS 0.33 8.47 9.04 7.21 5.92 6.16 5.76 -37.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.83 0.77 0.73 0.68 0.64 5.64%
Adjusted Per Share Value based on latest NOSH - 99,253
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 140.92 157.75 150.11 129.11 148.96 132.44 112.56 3.81%
EPS 0.31 7.68 8.20 6.54 5.38 5.59 5.23 -37.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8079 0.8077 0.7533 0.6984 0.6633 0.6166 0.5811 5.64%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.37 0.48 0.42 0.41 0.30 0.38 0.34 -
P/RPS 0.24 0.28 0.25 0.29 0.18 0.26 0.27 -1.94%
P/EPS 109.89 5.67 4.65 5.68 5.07 6.17 5.90 62.73%
EY 0.91 17.64 21.52 17.59 19.73 16.21 16.94 -38.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.51 0.53 0.41 0.56 0.53 -3.79%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 22/03/13 23/03/12 25/03/11 25/03/10 24/03/09 24/03/08 22/03/07 -
Price 0.36 0.51 0.42 0.37 0.38 0.33 0.32 -
P/RPS 0.23 0.29 0.25 0.26 0.23 0.23 0.26 -2.02%
P/EPS 106.92 6.02 4.65 5.13 6.42 5.36 5.56 63.60%
EY 0.94 16.60 21.52 19.50 15.58 18.67 18.00 -38.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.51 0.48 0.52 0.49 0.50 -3.64%

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