[KEINHIN] YoY Quarter Result on 31-Jan-2010 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- -42.12%
YoY- 210.75%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 38,508 37,990 41,316 37,593 37,154 35,911 30,178 4.14%
PBT 1,353 312 2,061 1,725 346 601 592 14.75%
Tax -768 -348 -271 -350 -110 -180 239 -
NP 585 -36 1,790 1,375 236 421 831 -5.67%
-
NP to SH 363 -292 1,556 1,330 428 443 840 -13.03%
-
Tax Rate 56.76% 111.54% 13.15% 20.29% 31.79% 29.95% -40.37% -
Total Cost 37,923 38,026 39,526 36,218 36,918 35,490 29,347 4.36%
-
Net Worth 88,109 89,613 82,259 76,425 72,660 66,942 63,247 5.67%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 88,109 89,613 82,259 76,425 72,660 66,942 63,247 5.67%
NOSH 99,000 100,689 99,108 99,253 99,534 98,444 98,823 0.02%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.52% -0.09% 4.33% 3.66% 0.64% 1.17% 2.75% -
ROE 0.41% -0.33% 1.89% 1.74% 0.59% 0.66% 1.33% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 38.90 37.73 41.69 37.88 37.33 36.48 30.54 4.11%
EPS 0.37 -0.29 1.57 1.34 0.43 0.45 0.85 -12.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.83 0.77 0.73 0.68 0.64 5.64%
Adjusted Per Share Value based on latest NOSH - 99,253
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 35.31 34.83 37.88 34.47 34.07 32.93 27.67 4.14%
EPS 0.33 -0.27 1.43 1.22 0.39 0.41 0.77 -13.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8079 0.8217 0.7542 0.7007 0.6662 0.6138 0.5799 5.67%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.37 0.48 0.42 0.41 0.30 0.38 0.34 -
P/RPS 0.95 1.27 1.01 1.08 0.80 1.04 1.11 -2.55%
P/EPS 100.91 -165.52 26.75 30.60 69.77 84.44 40.00 16.65%
EY 0.99 -0.60 3.74 3.27 1.43 1.18 2.50 -14.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.51 0.53 0.41 0.56 0.53 -3.79%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 22/03/13 23/03/12 25/03/11 25/03/10 24/03/09 24/03/08 22/03/07 -
Price 0.36 0.51 0.42 0.37 0.38 0.33 0.32 -
P/RPS 0.93 1.35 1.01 0.98 1.02 0.90 1.05 -2.00%
P/EPS 98.18 -175.86 26.75 27.61 88.37 73.33 37.65 17.30%
EY 1.02 -0.57 3.74 3.62 1.13 1.36 2.66 -14.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.51 0.48 0.52 0.49 0.50 -3.64%

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