[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2008 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
15-Dec-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Oct-2008 [#2]
Profit Trend
QoQ- 13.16%
YoY- -3.73%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 182,084 162,936 136,036 169,382 144,836 123,792 136,366 4.93%
PBT 18,500 12,938 9,660 8,774 7,722 8,024 3,390 32.66%
Tax -3,682 -1,802 -974 -640 -60 -1,154 -310 51.02%
NP 14,818 11,136 8,686 8,134 7,662 6,870 3,080 29.91%
-
NP to SH 13,154 10,310 8,044 7,944 8,252 6,876 3,330 25.71%
-
Tax Rate 19.90% 13.93% 10.08% 7.29% 0.78% 14.38% 9.14% -
Total Cost 167,266 151,800 127,350 161,248 137,174 116,922 133,286 3.85%
-
Net Worth 91,127 83,113 77,269 73,298 68,271 63,409 58,473 7.67%
Dividend
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 91,127 83,113 77,269 73,298 68,271 63,409 58,473 7.67%
NOSH 99,051 98,944 99,064 99,052 98,944 99,077 99,107 -0.00%
Ratio Analysis
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 8.14% 6.83% 6.39% 4.80% 5.29% 5.55% 2.26% -
ROE 14.43% 12.40% 10.41% 10.84% 12.09% 10.84% 5.69% -
Per Share
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 183.83 164.67 137.32 171.00 146.38 124.94 137.59 4.94%
EPS 13.28 10.42 8.12 8.02 8.34 6.94 3.36 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.84 0.78 0.74 0.69 0.64 0.59 7.68%
Adjusted Per Share Value based on latest NOSH - 98,973
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 166.95 149.40 124.73 155.31 132.80 113.51 125.03 4.93%
EPS 12.06 9.45 7.38 7.28 7.57 6.30 3.05 25.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8355 0.7621 0.7085 0.6721 0.626 0.5814 0.5361 7.67%
Price Multiplier on Financial Quarter End Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 -
Price 0.43 0.44 0.36 0.31 0.38 0.32 0.38 -
P/RPS 0.23 0.27 0.26 0.18 0.26 0.26 0.28 -3.22%
P/EPS 3.24 4.22 4.43 3.87 4.56 4.61 11.31 -18.80%
EY 30.88 23.68 22.56 25.87 21.95 21.69 8.84 23.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.46 0.42 0.55 0.50 0.64 -5.01%
Price Multiplier on Announcement Date
31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 16/12/11 14/12/10 10/12/09 15/12/08 10/12/07 20/12/06 16/12/05 -
Price 0.47 0.41 0.38 0.48 0.39 0.31 0.36 -
P/RPS 0.26 0.25 0.28 0.28 0.27 0.25 0.26 0.00%
P/EPS 3.54 3.93 4.68 5.99 4.68 4.47 10.71 -16.84%
EY 28.26 25.41 21.37 16.71 21.38 22.39 9.33 20.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.49 0.65 0.57 0.48 0.61 -2.93%

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