[KEINHIN] YoY Quarter Result on 31-Oct-2009 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
10-Dec-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Oct-2009 [#2]
Profit Trend
QoQ- 33.29%
YoY- 3.65%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Revenue 38,403 44,820 41,300 37,355 44,462 40,146 28,440 5.12%
PBT 130 4,431 3,341 2,719 2,397 2,366 2,131 -37.23%
Tax -35 -811 -479 -282 -92 218 -316 -30.67%
NP 95 3,620 2,862 2,437 2,305 2,584 1,815 -38.81%
-
NP to SH -235 3,149 2,669 2,298 2,217 2,632 1,824 -
-
Tax Rate 26.92% 18.30% 14.34% 10.37% 3.84% -9.21% 14.83% -
Total Cost 38,308 41,200 38,438 34,918 42,157 37,562 26,625 6.24%
-
Net Worth 88,109 91,103 83,035 77,260 73,240 68,273 63,443 5.62%
Dividend
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Net Worth 88,109 91,103 83,035 77,260 73,240 68,273 63,443 5.62%
NOSH 99,000 99,025 98,851 99,051 98,973 98,947 99,130 -0.02%
Ratio Analysis
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
NP Margin 0.25% 8.08% 6.93% 6.52% 5.18% 6.44% 6.38% -
ROE -0.27% 3.46% 3.21% 2.97% 3.03% 3.86% 2.88% -
Per Share
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 38.79 45.26 41.78 37.71 44.92 40.57 28.69 5.15%
EPS -0.24 3.18 2.70 2.32 2.24 2.66 1.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.92 0.84 0.78 0.74 0.69 0.64 5.64%
Adjusted Per Share Value based on latest NOSH - 99,051
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
RPS 35.26 41.16 37.92 34.30 40.83 36.87 26.12 5.12%
EPS -0.22 2.89 2.45 2.11 2.04 2.42 1.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8091 0.8366 0.7625 0.7095 0.6725 0.6269 0.5826 5.62%
Price Multiplier on Financial Quarter End Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 31/10/12 31/10/11 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 -
Price 0.40 0.43 0.44 0.36 0.31 0.38 0.32 -
P/RPS 1.03 0.95 1.05 0.95 0.69 0.94 1.12 -1.38%
P/EPS -168.51 13.52 16.30 15.52 13.84 14.29 17.39 -
EY -0.59 7.40 6.14 6.44 7.23 7.00 5.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.52 0.46 0.42 0.55 0.50 -1.73%
Price Multiplier on Announcement Date
31/10/12 31/10/11 31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 CAGR
Date 18/12/12 16/12/11 14/12/10 10/12/09 15/12/08 10/12/07 20/12/06 -
Price 0.38 0.47 0.41 0.38 0.48 0.39 0.31 -
P/RPS 0.98 1.04 0.98 1.01 1.07 0.96 1.08 -1.60%
P/EPS -160.09 14.78 15.19 16.38 21.43 14.66 16.85 -
EY -0.62 6.77 6.59 6.11 4.67 6.82 5.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.49 0.49 0.65 0.57 0.48 -1.81%

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