[KEINHIN] YoY Quarter Result on 30-Apr-2012 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
29-Jun-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2012
Quarter
30-Apr-2012 [#4]
Profit Trend
QoQ- 28.77%
YoY- -108.78%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Revenue 50,103 40,726 34,300 37,184 41,650 38,805 29,002 9.53%
PBT 1,967 454 -916 576 3,486 2,122 642 20.50%
Tax -574 -925 -287 -370 -1,100 -451 -172 22.23%
NP 1,393 -471 -1,203 206 2,386 1,671 470 19.84%
-
NP to SH 1,031 -591 -1,415 -208 2,370 1,663 504 12.66%
-
Tax Rate 29.18% 203.74% - 64.24% 31.55% 21.25% 26.79% -
Total Cost 48,710 41,197 35,503 36,978 39,264 37,134 28,532 9.31%
-
Net Worth 91,080 87,119 86,130 88,109 84,288 78,200 73,129 3.72%
Dividend
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Div 990 990 990 990 1,983 1,979 1,482 -6.50%
Div Payout % 96.02% 0.00% 0.00% 0.00% 83.68% 119.05% 294.12% -
Equity
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Net Worth 91,080 87,119 86,130 88,109 84,288 78,200 73,129 3.72%
NOSH 99,000 99,000 99,000 99,000 99,163 98,988 98,823 0.02%
Ratio Analysis
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
NP Margin 2.78% -1.16% -3.51% 0.55% 5.73% 4.31% 1.62% -
ROE 1.13% -0.68% -1.64% -0.24% 2.81% 2.13% 0.69% -
Per Share
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 50.61 41.14 34.65 37.56 42.00 39.20 29.35 9.50%
EPS 1.04 -0.60 -1.43 -0.21 2.39 1.68 0.51 12.60%
DPS 1.00 1.00 1.00 1.00 2.00 2.00 1.50 -6.53%
NAPS 0.92 0.88 0.87 0.89 0.85 0.79 0.74 3.69%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
RPS 45.94 37.34 31.45 34.09 38.19 35.58 26.59 9.53%
EPS 0.95 -0.54 -1.30 -0.19 2.17 1.52 0.46 12.84%
DPS 0.91 0.91 0.91 0.91 1.82 1.82 1.36 -6.47%
NAPS 0.8351 0.7988 0.7897 0.8079 0.7728 0.717 0.6705 3.72%
Price Multiplier on Financial Quarter End Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 30/04/09 -
Price 0.43 0.38 0.355 0.45 0.43 0.39 0.38 -
P/RPS 0.85 0.92 1.02 1.20 1.02 0.99 1.29 -6.71%
P/EPS 41.29 -63.65 -24.84 -214.18 17.99 23.21 74.51 -9.36%
EY 2.42 -1.57 -4.03 -0.47 5.56 4.31 1.34 10.34%
DY 2.33 2.63 2.82 2.22 4.65 5.13 3.95 -8.41%
P/NAPS 0.47 0.43 0.41 0.51 0.51 0.49 0.51 -1.35%
Price Multiplier on Announcement Date
30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 30/04/09 CAGR
Date 29/06/15 27/06/14 20/06/13 29/06/12 24/06/11 25/06/10 26/06/09 -
Price 0.41 0.48 0.37 0.44 0.41 0.42 0.38 -
P/RPS 0.81 1.17 1.07 1.17 0.98 1.07 1.29 -7.45%
P/EPS 39.37 -80.41 -25.89 -209.42 17.15 25.00 74.51 -10.08%
EY 2.54 -1.24 -3.86 -0.48 5.83 4.00 1.34 11.24%
DY 2.44 2.08 2.70 2.27 4.88 4.76 3.95 -7.71%
P/NAPS 0.45 0.55 0.43 0.49 0.48 0.53 0.51 -2.06%

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