[KEINHIN] YoY Quarter Result on 31-Jan-2013 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 254.47%
YoY- 224.32%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 58,813 46,147 39,461 38,508 37,990 41,316 37,593 7.74%
PBT 5,822 1,149 2,307 1,353 312 2,061 1,725 22.46%
Tax -1,410 -185 -513 -768 -348 -271 -350 26.12%
NP 4,412 964 1,794 585 -36 1,790 1,375 21.43%
-
NP to SH 3,828 674 1,224 363 -292 1,556 1,330 19.25%
-
Tax Rate 24.22% 16.10% 22.24% 56.76% 111.54% 13.15% 20.29% -
Total Cost 54,401 45,183 37,667 37,923 38,026 39,526 36,218 7.01%
-
Net Worth 101,969 90,090 88,109 88,109 89,613 82,259 76,425 4.92%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 101,969 90,090 88,109 88,109 89,613 82,259 76,425 4.92%
NOSH 99,000 99,000 99,000 99,000 100,689 99,108 99,253 -0.04%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 7.50% 2.09% 4.55% 1.52% -0.09% 4.33% 3.66% -
ROE 3.75% 0.75% 1.39% 0.41% -0.33% 1.89% 1.74% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 59.41 46.61 39.86 38.90 37.73 41.69 37.88 7.78%
EPS 3.87 0.68 1.24 0.37 -0.29 1.57 1.34 19.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 0.91 0.89 0.89 0.89 0.83 0.77 4.96%
Adjusted Per Share Value based on latest NOSH - 99,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 54.01 42.38 36.24 35.36 34.89 37.94 34.52 7.74%
EPS 3.52 0.62 1.12 0.33 -0.27 1.43 1.22 19.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9364 0.8273 0.8091 0.8091 0.8229 0.7554 0.7018 4.92%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.965 0.385 0.35 0.37 0.48 0.42 0.41 -
P/RPS 1.62 0.83 0.88 0.95 1.27 1.01 1.08 6.98%
P/EPS 24.96 56.55 28.31 100.91 -165.52 26.75 30.60 -3.33%
EY 4.01 1.77 3.53 0.99 -0.60 3.74 3.27 3.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.42 0.39 0.42 0.54 0.51 0.53 10.01%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 16/03/16 27/03/15 28/03/14 22/03/13 23/03/12 25/03/11 25/03/10 -
Price 0.95 0.425 0.375 0.36 0.51 0.42 0.37 -
P/RPS 1.60 0.91 0.94 0.93 1.35 1.01 0.98 8.50%
P/EPS 24.57 62.43 30.33 98.18 -175.86 26.75 27.61 -1.92%
EY 4.07 1.60 3.30 1.02 -0.57 3.74 3.62 1.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.47 0.42 0.40 0.57 0.51 0.48 11.44%

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