[KEINHIN] YoY Cumulative Quarter Result on 31-Jan-2015 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Mar-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2015
Quarter
31-Jan-2015 [#3]
Profit Trend
QoQ- 32.06%
YoY- 58.99%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 182,015 164,427 168,155 143,532 119,087 115,268 129,032 5.89%
PBT 4,630 8,924 15,493 5,096 3,978 2,297 9,562 -11.37%
Tax -1,478 -2,507 -4,162 -1,267 -922 -910 -2,189 -6.33%
NP 3,152 6,417 11,331 3,829 3,056 1,387 7,373 -13.19%
-
NP to SH 1,436 5,393 8,986 2,776 1,746 250 6,285 -21.79%
-
Tax Rate 31.92% 28.09% 26.86% 24.86% 23.18% 39.62% 22.89% -
Total Cost 178,863 158,010 156,824 139,703 116,031 113,881 121,659 6.62%
-
Net Worth 105,633 106,920 101,969 90,090 88,109 88,109 88,088 3.07%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 105,633 106,920 101,969 90,090 88,109 88,109 88,088 3.07%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 98,976 1.60%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 1.73% 3.90% 6.74% 2.67% 2.57% 1.20% 5.71% -
ROE 1.36% 5.04% 8.81% 3.08% 1.98% 0.28% 7.13% -
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 167.14 166.09 169.85 144.98 120.29 116.43 130.37 4.22%
EPS 1.32 5.45 9.08 2.80 1.76 0.25 6.35 -23.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 1.08 1.03 0.91 0.89 0.89 0.89 1.44%
Adjusted Per Share Value based on latest NOSH - 99,000
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 166.89 150.76 154.18 131.61 109.19 105.69 118.31 5.89%
EPS 1.32 4.94 8.24 2.55 1.60 0.23 5.76 -21.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9686 0.9804 0.935 0.826 0.8079 0.8079 0.8077 3.07%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.53 0.73 0.965 0.385 0.35 0.37 0.48 -
P/RPS 0.32 0.44 0.57 0.27 0.29 0.32 0.37 -2.38%
P/EPS 40.19 13.40 10.63 13.73 19.85 146.52 7.56 32.07%
EY 2.49 7.46 9.41 7.28 5.04 0.68 13.23 -24.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.68 0.94 0.42 0.39 0.42 0.54 0.30%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 17/03/17 16/03/16 27/03/15 28/03/14 22/03/13 23/03/12 -
Price 0.47 0.825 0.95 0.425 0.375 0.36 0.51 -
P/RPS 0.28 0.50 0.56 0.29 0.31 0.31 0.39 -5.36%
P/EPS 35.64 15.14 10.47 15.16 21.26 142.56 8.03 28.16%
EY 2.81 6.60 9.55 6.60 4.70 0.70 12.45 -21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.76 0.92 0.47 0.42 0.40 0.57 -2.82%

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