[KEINHIN] YoY Cumulative 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- 144.34%
YoY- 145.39%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 CAGR
Revenue 121,834 122,170 111,403 109,342 97,385 79,626 76,760 7.99%
PBT 4,608 3,998 6,391 9,671 3,947 1,671 944 30.22%
Tax -1,284 -949 -2,255 -2,752 -1,082 -409 -142 44.31%
NP 3,324 3,049 4,136 6,919 2,865 1,262 802 26.72%
-
NP to SH 2,093 2,092 3,471 5,158 2,102 522 -133 -
-
Tax Rate 27.86% 23.74% 35.28% 28.46% 27.41% 24.48% 15.04% -
Total Cost 118,510 119,121 107,267 102,423 94,520 78,364 75,958 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 1.88% 1.94% 3.28% 5.16% 2.36% 0.60% -0.15% -
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 111.88 123.40 112.53 110.45 98.37 80.43 77.54 6.29%
EPS 1.92 2.11 3.51 5.21 2.12 0.53 -0.11 -
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 111.71 112.02 102.15 100.26 89.29 73.01 70.38 8.00%
EPS 1.92 1.92 3.18 4.73 1.93 0.48 -0.12 -
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 0.44 0.60 0.66 0.50 0.46 0.48 0.52 -2.74%
P/EPS 25.49 34.78 21.11 10.65 21.19 73.97 -297.74 -
EY 3.92 2.88 4.74 9.39 4.72 1.35 -0.34 -
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 0.45 0.46 0.67 0.60 0.44 0.44 0.49 -1.40%
P/EPS 26.02 26.97 21.39 12.76 20.25 66.38 -282.86 -
EY 3.84 3.71 4.67 7.83 4.94 1.51 -0.35 -
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