[KEINHIN] YoY Annualized Quarter Result on 31-Jul-2009 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- 40.56%
YoY- -1.77%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 153,428 184,888 160,672 122,652 160,916 129,088 133,820 2.30%
PBT 3,256 19,276 12,512 8,444 7,960 5,980 7,524 -13.01%
Tax -428 -4,120 -1,688 -820 -912 -992 -1,044 -13.79%
NP 2,828 15,156 10,824 7,624 7,048 4,988 6,480 -12.89%
-
NP to SH 488 13,712 9,944 6,896 7,020 5,976 6,452 -34.94%
-
Tax Rate 13.14% 21.37% 13.49% 9.71% 11.46% 16.59% 13.88% -
Total Cost 150,600 169,732 149,848 115,028 153,868 124,100 127,340 2.83%
-
Net Worth 88,109 88,176 80,225 74,310 70,398 66,290 61,353 6.21%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 88,109 88,176 80,225 74,310 70,398 66,290 61,353 6.21%
NOSH 99,000 99,075 99,043 99,080 99,152 98,940 98,957 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 1.84% 8.20% 6.74% 6.22% 4.38% 3.86% 4.84% -
ROE 0.55% 15.55% 12.40% 9.28% 9.97% 9.01% 10.52% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 154.98 186.61 162.22 123.79 162.29 130.47 135.23 2.29%
EPS 0.48 13.84 10.04 6.96 7.08 6.04 6.52 -35.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.81 0.75 0.71 0.67 0.62 6.20%
Adjusted Per Share Value based on latest NOSH - 99,080
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 140.89 169.78 147.54 112.63 147.76 118.54 122.88 2.30%
EPS 0.45 12.59 9.13 6.33 6.45 5.49 5.92 -34.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8091 0.8097 0.7367 0.6824 0.6464 0.6087 0.5634 6.21%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.38 0.41 0.41 0.34 0.38 0.45 0.34 -
P/RPS 0.25 0.22 0.25 0.27 0.23 0.34 0.25 0.00%
P/EPS 77.09 2.96 4.08 4.89 5.37 7.45 5.21 56.62%
EY 1.30 33.76 24.49 20.47 18.63 13.42 19.18 -36.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.46 0.51 0.45 0.54 0.67 0.55 -4.01%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 28/09/11 24/09/10 28/09/09 24/09/08 26/09/07 26/09/06 -
Price 0.40 0.38 0.40 0.38 0.40 0.40 0.35 -
P/RPS 0.26 0.20 0.25 0.31 0.25 0.31 0.26 0.00%
P/EPS 81.15 2.75 3.98 5.46 5.65 6.62 5.37 57.17%
EY 1.23 36.42 25.10 18.32 17.70 15.10 18.63 -36.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.43 0.49 0.51 0.56 0.60 0.56 -3.57%

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