[KEINHIN] YoY Cumulative Quarter Result on 31-Jul-2013 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 83.94%
YoY- -255.74%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 54,397 50,010 48,455 38,580 38,357 46,222 40,168 5.17%
PBT 3,917 3,964 2,668 318 814 4,819 3,128 3.81%
Tax -1,636 -987 -653 -197 -107 -1,030 -422 25.31%
NP 2,281 2,977 2,015 121 707 3,789 2,706 -2.80%
-
NP to SH 1,652 2,111 1,567 -190 122 3,428 2,486 -6.57%
-
Tax Rate 41.77% 24.90% 24.48% 61.95% 13.14% 21.37% 13.49% -
Total Cost 52,116 47,033 46,440 38,459 37,650 42,433 37,462 5.65%
-
Net Worth 102,959 94,049 88,109 87,119 88,109 88,176 80,225 4.24%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 102,959 94,049 88,109 87,119 88,109 88,176 80,225 4.24%
NOSH 99,000 99,000 99,000 99,000 99,000 99,075 99,043 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.19% 5.95% 4.16% 0.31% 1.84% 8.20% 6.74% -
ROE 1.60% 2.24% 1.78% -0.22% 0.14% 3.89% 3.10% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 54.95 50.52 48.94 38.97 38.74 46.65 40.56 5.18%
EPS 1.67 2.13 1.58 -0.19 0.12 3.46 2.51 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.95 0.89 0.88 0.89 0.89 0.81 4.24%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 49.95 45.92 44.49 35.43 35.22 42.44 36.89 5.17%
EPS 1.52 1.94 1.44 -0.17 0.11 3.15 2.28 -6.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9455 0.8636 0.8091 0.80 0.8091 0.8097 0.7367 4.24%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.86 0.415 0.50 0.37 0.38 0.41 0.41 -
P/RPS 1.57 0.82 1.02 0.95 0.98 0.88 1.01 7.62%
P/EPS 51.54 19.46 31.59 -192.79 308.36 11.85 16.33 21.09%
EY 1.94 5.14 3.17 -0.52 0.32 8.44 6.12 -17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.44 0.56 0.42 0.43 0.46 0.51 8.44%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 28/09/11 24/09/10 -
Price 0.79 0.445 0.49 0.40 0.40 0.38 0.40 -
P/RPS 1.44 0.88 1.00 1.03 1.03 0.81 0.99 6.43%
P/EPS 47.34 20.87 30.96 -208.42 324.59 10.98 15.94 19.87%
EY 2.11 4.79 3.23 -0.48 0.31 9.11 6.27 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.47 0.55 0.45 0.45 0.43 0.49 7.58%

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