[KEINHIN] YoY Cumulative Quarter Result on 31-Oct-2016 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
09-Dec-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Oct-2016 [#2]
Profit Trend
QoQ- 110.11%
YoY- -32.71%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 114,240 121,834 122,170 111,403 109,342 97,385 79,626 6.19%
PBT 3,773 4,608 3,998 6,391 9,671 3,947 1,671 14.53%
Tax -1,139 -1,284 -949 -2,255 -2,752 -1,082 -409 18.60%
NP 2,634 3,324 3,049 4,136 6,919 2,865 1,262 13.04%
-
NP to SH 1,982 2,093 2,092 3,471 5,158 2,102 522 24.89%
-
Tax Rate 30.19% 27.86% 23.74% 35.28% 28.46% 27.41% 24.48% -
Total Cost 111,606 118,510 119,121 107,267 102,423 94,520 78,364 6.06%
-
Net Worth 113,255 111,077 107,910 105,930 99,989 89,099 87,119 4.46%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 113,255 111,077 107,910 105,930 99,989 89,099 87,119 4.46%
NOSH 108,900 108,900 99,000 99,000 99,000 99,000 99,000 1.60%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 2.31% 2.73% 2.50% 3.71% 6.33% 2.94% 1.58% -
ROE 1.75% 1.88% 1.94% 3.28% 5.16% 2.36% 0.60% -
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 104.90 111.88 123.40 112.53 110.45 98.37 80.43 4.52%
EPS 1.82 1.92 2.11 3.51 5.21 2.12 0.53 22.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.02 1.09 1.07 1.01 0.90 0.88 2.82%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 104.75 111.71 112.02 102.15 100.26 89.29 73.01 6.19%
EPS 1.82 1.92 1.92 3.18 4.73 1.93 0.48 24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0385 1.0185 0.9894 0.9713 0.9168 0.817 0.7988 4.46%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.475 0.49 0.735 0.74 0.555 0.45 0.39 -
P/RPS 0.45 0.44 0.60 0.66 0.50 0.46 0.48 -1.06%
P/EPS 26.10 25.49 34.78 21.11 10.65 21.19 73.97 -15.93%
EY 3.83 3.92 2.88 4.74 9.39 4.72 1.35 18.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.67 0.69 0.55 0.50 0.44 0.74%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 13/12/19 13/12/18 13/12/17 09/12/16 16/12/15 16/12/14 18/12/13 -
Price 0.465 0.50 0.57 0.75 0.665 0.43 0.35 -
P/RPS 0.44 0.45 0.46 0.67 0.60 0.44 0.44 0.00%
P/EPS 25.55 26.02 26.97 21.39 12.76 20.25 66.38 -14.70%
EY 3.91 3.84 3.71 4.67 7.83 4.94 1.51 17.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.52 0.70 0.66 0.48 0.40 1.98%

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