[KEINHIN] YoY Quarter Result on 31-Oct-2013 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
18-Dec-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Oct-2013 [#2]
Profit Trend
QoQ- 474.74%
YoY- 402.98%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Quarter Result
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Revenue 57,006 59,332 48,930 41,046 38,403 44,820 41,300 5.51%
PBT 2,474 5,707 1,279 1,353 130 4,431 3,341 -4.87%
Tax -619 -1,765 -429 -212 -35 -811 -479 4.36%
NP 1,855 3,942 850 1,141 95 3,620 2,862 -6.96%
-
NP to SH 1,819 3,047 535 712 -235 3,149 2,669 -6.18%
-
Tax Rate 25.02% 30.93% 33.54% 15.67% 26.92% 18.30% 14.34% -
Total Cost 55,151 55,390 48,080 39,905 38,308 41,200 38,438 6.19%
-
Net Worth 105,930 99,989 89,099 87,119 88,109 91,103 83,035 4.13%
Dividend
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Net Worth 105,930 99,989 89,099 87,119 88,109 91,103 83,035 4.13%
NOSH 99,000 99,000 99,000 99,000 99,000 99,025 98,851 0.02%
Ratio Analysis
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
NP Margin 3.25% 6.64% 1.74% 2.78% 0.25% 8.08% 6.93% -
ROE 1.72% 3.05% 0.60% 0.82% -0.27% 3.46% 3.21% -
Per Share
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 57.58 59.93 49.42 41.46 38.79 45.26 41.78 5.48%
EPS 1.84 3.08 0.54 0.72 -0.24 3.18 2.70 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.01 0.90 0.88 0.89 0.92 0.84 4.11%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
RPS 52.27 54.40 44.86 37.64 35.21 41.10 37.87 5.51%
EPS 1.67 2.79 0.49 0.65 -0.22 2.89 2.45 -6.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9713 0.9168 0.817 0.7988 0.8079 0.8353 0.7614 4.13%
Price Multiplier on Financial Quarter End Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 31/10/16 30/10/15 31/10/14 31/10/13 31/10/12 31/10/11 29/10/10 -
Price 0.74 0.555 0.45 0.39 0.40 0.43 0.44 -
P/RPS 1.29 0.93 0.91 0.94 1.03 0.95 1.05 3.48%
P/EPS 40.27 18.03 83.27 54.23 -168.51 13.52 16.30 16.25%
EY 2.48 5.55 1.20 1.84 -0.59 7.40 6.14 -14.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.55 0.50 0.44 0.45 0.47 0.52 4.82%
Price Multiplier on Announcement Date
31/10/16 31/10/15 31/10/14 31/10/13 31/10/12 31/10/11 31/10/10 CAGR
Date 09/12/16 16/12/15 16/12/14 18/12/13 18/12/12 16/12/11 14/12/10 -
Price 0.75 0.665 0.43 0.35 0.38 0.47 0.41 -
P/RPS 1.30 1.11 0.87 0.84 0.98 1.04 0.98 4.81%
P/EPS 40.82 21.61 79.57 48.67 -160.09 14.78 15.19 17.89%
EY 2.45 4.63 1.26 2.05 -0.62 6.77 6.59 -15.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.66 0.48 0.40 0.43 0.51 0.49 6.11%

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