[KEINHIN] YoY Cumulative Quarter Result on 31-Jul-2015 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
30-Sep-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Jul-2015 [#1]
Profit Trend
QoQ- -44.59%
YoY- 34.72%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Revenue 59,895 59,725 54,397 50,010 48,455 38,580 38,357 7.70%
PBT 2,866 2,327 3,917 3,964 2,668 318 814 23.32%
Tax -664 -247 -1,636 -987 -653 -197 -107 35.54%
NP 2,202 2,080 2,281 2,977 2,015 121 707 20.83%
-
NP to SH 1,282 1,480 1,652 2,111 1,567 -190 122 47.97%
-
Tax Rate 23.17% 10.61% 41.77% 24.90% 24.48% 61.95% 13.14% -
Total Cost 57,693 57,645 52,116 47,033 46,440 38,459 37,650 7.36%
-
Net Worth 106,722 108,900 102,959 94,049 88,109 87,119 88,109 3.24%
Dividend
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Net Worth 106,722 108,900 102,959 94,049 88,109 87,119 88,109 3.24%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 99,000 1.60%
Ratio Analysis
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
NP Margin 3.68% 3.48% 4.19% 5.95% 4.16% 0.31% 1.84% -
ROE 1.20% 1.36% 1.60% 2.24% 1.78% -0.22% 0.14% -
Per Share
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 55.00 60.33 54.95 50.52 48.94 38.97 38.74 6.01%
EPS 1.18 1.49 1.67 2.13 1.58 -0.19 0.12 46.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 1.10 1.04 0.95 0.89 0.88 0.89 1.61%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
RPS 54.92 54.76 49.88 45.85 44.43 35.37 35.17 7.70%
EPS 1.18 1.36 1.51 1.94 1.44 -0.17 0.11 48.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9785 0.9985 0.944 0.8623 0.8079 0.7988 0.8079 3.24%
Price Multiplier on Financial Quarter End Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 31/07/18 31/07/17 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 -
Price 0.50 0.76 0.86 0.415 0.50 0.37 0.38 -
P/RPS 0.91 1.26 1.57 0.82 1.02 0.95 0.98 -1.22%
P/EPS 42.47 50.84 51.54 19.46 31.59 -192.79 308.36 -28.12%
EY 2.35 1.97 1.94 5.14 3.17 -0.52 0.32 39.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.69 0.83 0.44 0.56 0.42 0.43 2.88%
Price Multiplier on Announcement Date
31/07/18 31/07/17 31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 CAGR
Date 28/09/18 25/09/17 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 -
Price 0.53 0.79 0.79 0.445 0.49 0.40 0.40 -
P/RPS 0.96 1.31 1.44 0.88 1.00 1.03 1.03 -1.16%
P/EPS 45.02 52.84 47.34 20.87 30.96 -208.42 324.59 -28.04%
EY 2.22 1.89 2.11 4.79 3.23 -0.48 0.31 38.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.72 0.76 0.47 0.55 0.45 0.45 3.08%

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