[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2015 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 22.17%
YoY- 145.39%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 243,668 244,340 222,806 218,684 194,770 159,252 153,520 7.99%
PBT 9,216 7,996 12,782 19,342 7,894 3,342 1,888 30.22%
Tax -2,568 -1,898 -4,510 -5,504 -2,164 -818 -284 44.31%
NP 6,648 6,098 8,272 13,838 5,730 2,524 1,604 26.72%
-
NP to SH 4,186 4,184 6,942 10,316 4,204 1,044 -266 -
-
Tax Rate 27.86% 23.74% 35.28% 28.46% 27.41% 24.48% 15.04% -
Total Cost 237,020 238,242 214,534 204,846 189,040 156,728 151,916 7.69%
-
Net Worth 111,077 107,910 105,930 99,989 89,099 87,119 88,109 3.93%
Dividend
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Net Worth 111,077 107,910 105,930 99,989 89,099 87,119 88,109 3.93%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 99,000 1.60%
Ratio Analysis
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
NP Margin 2.73% 2.50% 3.71% 6.33% 2.94% 1.58% 1.04% -
ROE 3.77% 3.88% 6.55% 10.32% 4.72% 1.20% -0.30% -
Per Share
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 223.75 246.81 225.06 220.89 196.74 160.86 155.07 6.29%
EPS 3.84 4.22 7.02 10.42 4.24 1.06 -0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.09 1.07 1.01 0.90 0.88 0.89 2.29%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
RPS 223.42 224.04 204.29 200.51 178.59 146.02 140.76 8.00%
EPS 3.84 3.84 6.37 9.46 3.85 0.96 -0.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0185 0.9894 0.9713 0.9168 0.817 0.7988 0.8079 3.93%
Price Multiplier on Financial Quarter End Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 -
Price 0.49 0.735 0.74 0.555 0.45 0.39 0.40 -
P/RPS 0.22 0.30 0.33 0.25 0.23 0.24 0.26 -2.74%
P/EPS 12.75 17.39 10.55 5.33 10.60 36.98 -148.87 -
EY 7.84 5.75 9.48 18.78 9.44 2.70 -0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.67 0.69 0.55 0.50 0.44 0.45 1.08%
Price Multiplier on Announcement Date
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Date 13/12/18 13/12/17 09/12/16 16/12/15 16/12/14 18/12/13 18/12/12 -
Price 0.50 0.57 0.75 0.665 0.43 0.35 0.38 -
P/RPS 0.22 0.23 0.33 0.30 0.22 0.22 0.25 -2.10%
P/EPS 13.01 13.49 10.70 6.38 10.13 33.19 -141.43 -
EY 7.69 7.41 9.35 15.67 9.88 3.01 -0.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.52 0.70 0.66 0.48 0.40 0.43 2.19%

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