[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2013 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 237.37%
YoY- 492.48%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 222,806 218,684 194,770 159,252 153,520 182,084 162,936 5.34%
PBT 12,782 19,342 7,894 3,342 1,888 18,500 12,938 -0.20%
Tax -4,510 -5,504 -2,164 -818 -284 -3,682 -1,802 16.50%
NP 8,272 13,838 5,730 2,524 1,604 14,818 11,136 -4.83%
-
NP to SH 6,942 10,316 4,204 1,044 -266 13,154 10,310 -6.37%
-
Tax Rate 35.28% 28.46% 27.41% 24.48% 15.04% 19.90% 13.93% -
Total Cost 214,534 204,846 189,040 156,728 151,916 167,266 151,800 5.92%
-
Net Worth 105,930 99,989 89,099 87,119 88,109 91,127 83,113 4.12%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 105,930 99,989 89,099 87,119 88,109 91,127 83,113 4.12%
NOSH 99,000 99,000 99,000 99,000 99,000 99,051 98,944 0.00%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.71% 6.33% 2.94% 1.58% 1.04% 8.14% 6.83% -
ROE 6.55% 10.32% 4.72% 1.20% -0.30% 14.43% 12.40% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 225.06 220.89 196.74 160.86 155.07 183.83 164.67 5.34%
EPS 7.02 10.42 4.24 1.06 -0.22 13.28 10.42 -6.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.01 0.90 0.88 0.89 0.92 0.84 4.11%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 204.29 200.51 178.59 146.02 140.76 166.95 149.40 5.34%
EPS 6.37 9.46 3.85 0.96 -0.24 12.06 9.45 -6.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9713 0.9168 0.817 0.7988 0.8079 0.8355 0.7621 4.12%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.74 0.555 0.45 0.39 0.40 0.43 0.44 -
P/RPS 0.33 0.25 0.23 0.24 0.26 0.23 0.27 3.39%
P/EPS 10.55 5.33 10.60 36.98 -148.87 3.24 4.22 16.48%
EY 9.48 18.78 9.44 2.70 -0.67 30.88 23.68 -14.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.50 0.44 0.45 0.47 0.52 4.82%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 09/12/16 16/12/15 16/12/14 18/12/13 18/12/12 16/12/11 14/12/10 -
Price 0.75 0.665 0.43 0.35 0.38 0.47 0.41 -
P/RPS 0.33 0.30 0.22 0.22 0.25 0.26 0.25 4.73%
P/EPS 10.70 6.38 10.13 33.19 -141.43 3.54 3.93 18.14%
EY 9.35 15.67 9.88 3.01 -0.71 28.26 25.41 -15.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.48 0.40 0.43 0.51 0.49 6.11%

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