[KEINHIN] YoY Quarter Result on 30-Apr-2010 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Jun-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
30-Apr-2010 [#4]
Profit Trend
QoQ- 25.04%
YoY- 229.96%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Revenue 34,300 37,184 41,650 38,805 29,002 34,184 30,197 2.14%
PBT -916 576 3,486 2,122 642 883 30 -
Tax -287 -370 -1,100 -451 -172 676 473 -
NP -1,203 206 2,386 1,671 470 1,559 503 -
-
NP to SH -1,415 -208 2,370 1,663 504 1,366 766 -
-
Tax Rate - 64.24% 31.55% 21.25% 26.79% -76.56% -1,576.67% -
Total Cost 35,503 36,978 39,264 37,134 28,532 32,625 29,694 3.01%
-
Net Worth 86,130 88,109 84,288 78,200 73,129 69,289 63,956 5.08%
Dividend
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Div 990 990 1,983 1,979 1,482 1,484 1,475 -6.42%
Div Payout % 0.00% 0.00% 83.68% 119.05% 294.12% 108.70% 192.68% -
Equity
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Net Worth 86,130 88,109 84,288 78,200 73,129 69,289 63,956 5.08%
NOSH 99,000 99,000 99,163 98,988 98,823 98,985 98,395 0.10%
Ratio Analysis
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
NP Margin -3.51% 0.55% 5.73% 4.31% 1.62% 4.56% 1.67% -
ROE -1.64% -0.24% 2.81% 2.13% 0.69% 1.97% 1.20% -
Per Share
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 34.65 37.56 42.00 39.20 29.35 34.53 30.69 2.04%
EPS -1.43 -0.21 2.39 1.68 0.51 1.38 0.77 -
DPS 1.00 1.00 2.00 2.00 1.50 1.50 1.50 -6.52%
NAPS 0.87 0.89 0.85 0.79 0.74 0.70 0.65 4.97%
Adjusted Per Share Value based on latest NOSH - 98,988
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
RPS 31.50 34.15 38.25 35.63 26.63 31.39 27.73 2.14%
EPS -1.30 -0.19 2.18 1.53 0.46 1.25 0.70 -
DPS 0.91 0.91 1.82 1.82 1.36 1.36 1.36 -6.47%
NAPS 0.7909 0.8091 0.774 0.7181 0.6715 0.6363 0.5873 5.08%
Price Multiplier on Financial Quarter End Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 -
Price 0.355 0.45 0.43 0.39 0.38 0.37 0.34 -
P/RPS 1.02 1.20 1.02 0.99 1.29 1.07 1.11 -1.39%
P/EPS -24.84 -214.18 17.99 23.21 74.51 26.81 43.67 -
EY -4.03 -0.47 5.56 4.31 1.34 3.73 2.29 -
DY 2.82 2.22 4.65 5.13 3.95 4.05 4.41 -7.17%
P/NAPS 0.41 0.51 0.51 0.49 0.51 0.53 0.52 -3.88%
Price Multiplier on Announcement Date
30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 CAGR
Date 20/06/13 29/06/12 24/06/11 25/06/10 26/06/09 27/06/08 28/06/07 -
Price 0.37 0.44 0.41 0.42 0.38 0.36 0.35 -
P/RPS 1.07 1.17 0.98 1.07 1.29 1.04 1.14 -1.04%
P/EPS -25.89 -209.42 17.15 25.00 74.51 26.09 44.96 -
EY -3.86 -0.48 5.83 4.00 1.34 3.83 2.22 -
DY 2.70 2.27 4.88 4.76 3.95 4.17 4.29 -7.42%
P/NAPS 0.43 0.49 0.48 0.53 0.51 0.51 0.54 -3.72%

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