[KEINHIN] YoY Cumulative 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- 374.74%
YoY- 492.48%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 111,403 109,342 97,385 79,626 76,760 91,042 81,468 5.34%
PBT 6,391 9,671 3,947 1,671 944 9,250 6,469 -0.20%
Tax -2,255 -2,752 -1,082 -409 -142 -1,841 -901 16.50%
NP 4,136 6,919 2,865 1,262 802 7,409 5,568 -4.83%
-
NP to SH 3,471 5,158 2,102 522 -133 6,577 5,155 -6.37%
-
Tax Rate 35.28% 28.46% 27.41% 24.48% 15.04% 19.90% 13.93% -
Total Cost 107,267 102,423 94,520 78,364 75,958 83,633 75,900 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 3.28% 5.16% 2.36% 0.60% -0.15% 7.22% 6.20% -
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 112.53 110.45 98.37 80.43 77.54 91.91 82.34 5.33%
EPS 3.51 5.21 2.12 0.53 -0.11 6.64 5.21 -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 102.15 100.26 89.29 73.01 70.38 83.48 74.70 5.34%
EPS 3.18 4.73 1.93 0.48 -0.12 6.03 4.73 -6.39%
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 0.66 0.50 0.46 0.48 0.52 0.47 0.53 3.72%
P/EPS 21.11 10.65 21.19 73.97 -297.74 6.48 8.45 16.46%
EY 4.74 9.39 4.72 1.35 -0.34 15.44 11.84 -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 0.67 0.60 0.44 0.44 0.49 0.51 0.50 4.99%
P/EPS 21.39 12.76 20.25 66.38 -282.86 7.08 7.87 18.11%
EY 4.67 7.83 4.94 1.51 -0.35 14.13 12.71 -15.35%
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