[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2012 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
18-Dec-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Oct-2012 [#2]
Profit Trend
QoQ- -154.51%
YoY- -102.02%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Revenue 218,684 194,770 159,252 153,520 182,084 162,936 136,036 8.22%
PBT 19,342 7,894 3,342 1,888 18,500 12,938 9,660 12.26%
Tax -5,504 -2,164 -818 -284 -3,682 -1,802 -974 33.44%
NP 13,838 5,730 2,524 1,604 14,818 11,136 8,686 8.06%
-
NP to SH 10,316 4,204 1,044 -266 13,154 10,310 8,044 4.23%
-
Tax Rate 28.46% 27.41% 24.48% 15.04% 19.90% 13.93% 10.08% -
Total Cost 204,846 189,040 156,728 151,916 167,266 151,800 127,350 8.24%
-
Net Worth 99,989 89,099 87,119 88,109 91,127 83,113 77,269 4.38%
Dividend
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Net Worth 99,989 89,099 87,119 88,109 91,127 83,113 77,269 4.38%
NOSH 99,000 99,000 99,000 99,000 99,051 98,944 99,064 -0.01%
Ratio Analysis
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
NP Margin 6.33% 2.94% 1.58% 1.04% 8.14% 6.83% 6.39% -
ROE 10.32% 4.72% 1.20% -0.30% 14.43% 12.40% 10.41% -
Per Share
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 220.89 196.74 160.86 155.07 183.83 164.67 137.32 8.24%
EPS 10.42 4.24 1.06 -0.22 13.28 10.42 8.12 4.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.90 0.88 0.89 0.92 0.84 0.78 4.39%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
RPS 200.51 178.59 146.02 140.76 166.95 149.40 124.73 8.22%
EPS 9.46 3.85 0.96 -0.24 12.06 9.45 7.38 4.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9168 0.817 0.7988 0.8079 0.8355 0.7621 0.7085 4.38%
Price Multiplier on Financial Quarter End Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 30/10/09 -
Price 0.555 0.45 0.39 0.40 0.43 0.44 0.36 -
P/RPS 0.25 0.23 0.24 0.26 0.23 0.27 0.26 -0.65%
P/EPS 5.33 10.60 36.98 -148.87 3.24 4.22 4.43 3.12%
EY 18.78 9.44 2.70 -0.67 30.88 23.68 22.56 -3.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.44 0.45 0.47 0.52 0.46 3.02%
Price Multiplier on Announcement Date
31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 31/10/09 CAGR
Date 16/12/15 16/12/14 18/12/13 18/12/12 16/12/11 14/12/10 10/12/09 -
Price 0.665 0.43 0.35 0.38 0.47 0.41 0.38 -
P/RPS 0.30 0.22 0.22 0.25 0.26 0.25 0.28 1.15%
P/EPS 6.38 10.13 33.19 -141.43 3.54 3.93 4.68 5.29%
EY 15.67 9.88 3.01 -0.71 28.26 25.41 21.37 -5.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.48 0.40 0.43 0.51 0.49 0.49 5.08%

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