[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2009 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 16.65%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 153,520 182,084 162,936 136,036 169,382 144,836 123,792 3.64%
PBT 1,888 18,500 12,938 9,660 8,774 7,722 8,024 -21.41%
Tax -284 -3,682 -1,802 -974 -640 -60 -1,154 -20.82%
NP 1,604 14,818 11,136 8,686 8,134 7,662 6,870 -21.51%
-
NP to SH -266 13,154 10,310 8,044 7,944 8,252 6,876 -
-
Tax Rate 15.04% 19.90% 13.93% 10.08% 7.29% 0.78% 14.38% -
Total Cost 151,916 167,266 151,800 127,350 161,248 137,174 116,922 4.45%
-
Net Worth 88,109 91,127 83,113 77,269 73,298 68,271 63,409 5.63%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 88,109 91,127 83,113 77,269 73,298 68,271 63,409 5.63%
NOSH 99,000 99,051 98,944 99,064 99,052 98,944 99,077 -0.01%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 1.04% 8.14% 6.83% 6.39% 4.80% 5.29% 5.55% -
ROE -0.30% 14.43% 12.40% 10.41% 10.84% 12.09% 10.84% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 155.07 183.83 164.67 137.32 171.00 146.38 124.94 3.66%
EPS -0.22 13.28 10.42 8.12 8.02 8.34 6.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.92 0.84 0.78 0.74 0.69 0.64 5.64%
Adjusted Per Share Value based on latest NOSH - 99,051
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 140.97 167.20 149.62 124.92 155.54 133.00 113.67 3.64%
EPS -0.24 12.08 9.47 7.39 7.29 7.58 6.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8091 0.8368 0.7632 0.7095 0.6731 0.6269 0.5823 5.63%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.40 0.43 0.44 0.36 0.31 0.38 0.32 -
P/RPS 0.26 0.23 0.27 0.26 0.18 0.26 0.26 0.00%
P/EPS -148.87 3.24 4.22 4.43 3.87 4.56 4.61 -
EY -0.67 30.88 23.68 22.56 25.87 21.95 21.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.52 0.46 0.42 0.55 0.50 -1.73%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 16/12/11 14/12/10 10/12/09 15/12/08 10/12/07 20/12/06 -
Price 0.38 0.47 0.41 0.38 0.48 0.39 0.31 -
P/RPS 0.25 0.26 0.25 0.28 0.28 0.27 0.25 0.00%
P/EPS -141.43 3.54 3.93 4.68 5.99 4.68 4.47 -
EY -0.71 28.26 25.41 21.37 16.71 21.38 22.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.49 0.49 0.65 0.57 0.48 -1.81%

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