[KEINHIN] YoY Annualized Quarter Result on 31-Jan-2013 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 225.31%
YoY- -96.02%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 224,206 191,376 158,782 153,690 172,042 163,712 140,814 8.05%
PBT 20,657 6,794 5,304 3,062 12,749 11,373 8,740 15.40%
Tax -5,549 -1,689 -1,229 -1,213 -2,918 -1,562 -1,116 30.62%
NP 15,108 5,105 4,074 1,849 9,830 9,810 7,624 12.06%
-
NP to SH 11,981 3,701 2,328 333 8,380 8,948 7,136 9.01%
-
Tax Rate 26.86% 24.86% 23.17% 39.61% 22.89% 13.73% 12.77% -
Total Cost 209,098 186,270 154,708 151,841 162,212 153,901 133,190 7.80%
-
Net Worth 101,969 90,090 88,109 88,109 88,088 82,155 76,174 4.97%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 101,969 90,090 88,109 88,109 88,088 82,155 76,174 4.97%
NOSH 99,000 99,000 99,000 99,000 98,976 98,982 98,927 0.01%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 6.74% 2.67% 2.57% 1.20% 5.71% 5.99% 5.41% -
ROE 11.75% 4.11% 2.64% 0.38% 9.51% 10.89% 9.37% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 226.47 193.31 160.39 155.24 173.82 165.40 142.34 8.04%
EPS 12.11 3.73 2.35 0.33 8.47 9.04 7.21 9.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.89 0.89 0.89 0.83 0.77 4.96%
Adjusted Per Share Value based on latest NOSH - 99,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 205.58 175.47 145.59 140.92 157.75 150.11 129.11 8.05%
EPS 10.99 3.39 2.13 0.31 7.68 8.20 6.54 9.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.935 0.826 0.8079 0.8079 0.8077 0.7533 0.6984 4.98%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.965 0.385 0.35 0.37 0.48 0.42 0.41 -
P/RPS 0.43 0.20 0.22 0.24 0.28 0.25 0.29 6.78%
P/EPS 7.97 10.30 14.88 109.89 5.67 4.65 5.68 5.80%
EY 12.54 9.71 6.72 0.91 17.64 21.52 17.59 -5.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.42 0.39 0.42 0.54 0.51 0.53 10.01%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 16/03/16 27/03/15 28/03/14 22/03/13 23/03/12 25/03/11 25/03/10 -
Price 0.95 0.425 0.375 0.36 0.51 0.42 0.37 -
P/RPS 0.42 0.22 0.23 0.23 0.29 0.25 0.26 8.31%
P/EPS 7.85 11.37 15.95 106.92 6.02 4.65 5.13 7.34%
EY 12.74 8.80 6.27 0.94 16.60 21.52 19.50 -6.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.47 0.42 0.40 0.57 0.51 0.48 11.44%

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