[KEINHIN] YoY Annualized Quarter Result on 31-Jul-2015 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- 121.63%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 239,580 238,900 217,588 200,040 193,820 154,320 153,428 7.70%
PBT 11,464 9,308 15,668 15,856 10,672 1,272 3,256 23.32%
Tax -2,656 -988 -6,544 -3,948 -2,612 -788 -428 35.54%
NP 8,808 8,320 9,124 11,908 8,060 484 2,828 20.83%
-
NP to SH 5,128 5,920 6,608 8,444 6,268 -760 488 47.97%
-
Tax Rate 23.17% 10.61% 41.77% 24.90% 24.48% 61.95% 13.14% -
Total Cost 230,772 230,580 208,464 188,132 185,760 153,836 150,600 7.36%
-
Net Worth 106,722 108,900 102,959 94,049 88,109 87,119 88,109 3.24%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 106,722 108,900 102,959 94,049 88,109 87,119 88,109 3.24%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 99,000 1.60%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 3.68% 3.48% 4.19% 5.95% 4.16% 0.31% 1.84% -
ROE 4.81% 5.44% 6.42% 8.98% 7.11% -0.87% 0.55% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 220.00 241.31 219.79 202.06 195.78 155.88 154.98 6.00%
EPS 4.72 5.96 6.68 8.52 6.32 -0.76 0.48 46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.10 1.04 0.95 0.89 0.88 0.89 1.61%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 219.67 219.05 199.51 183.42 177.71 141.50 140.68 7.70%
EPS 4.70 5.43 6.06 7.74 5.75 -0.70 0.45 47.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 0.9985 0.944 0.8623 0.8079 0.7988 0.8079 3.24%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.50 0.76 0.86 0.415 0.50 0.37 0.38 -
P/RPS 0.23 0.31 0.39 0.21 0.26 0.24 0.25 -1.37%
P/EPS 10.62 12.71 12.88 4.87 7.90 -48.20 77.09 -28.12%
EY 9.42 7.87 7.76 20.55 12.66 -2.07 1.30 39.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.83 0.44 0.56 0.42 0.43 2.88%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 25/09/17 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 -
Price 0.53 0.79 0.79 0.445 0.49 0.40 0.40 -
P/RPS 0.24 0.33 0.36 0.22 0.25 0.26 0.26 -1.32%
P/EPS 11.26 13.21 11.84 5.22 7.74 -52.11 81.15 -28.03%
EY 8.88 7.57 8.45 19.17 12.92 -1.92 1.23 39.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.76 0.47 0.55 0.45 0.45 3.08%

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