[KEINHIN] YoY TTM Result on 30-Apr-2008 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 11.25%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Revenue 164,434 144,416 150,847 142,513 122,270 128,319 132,509 3.66%
PBT 12,016 8,677 5,375 5,345 4,634 1,901 8,349 6.25%
Tax -2,272 -1,288 -602 466 135 -77 -341 37.15%
NP 9,744 7,389 4,773 5,811 4,769 1,824 8,008 3.32%
-
NP to SH 9,081 7,015 4,904 5,935 5,043 1,915 7,711 2.76%
-
Tax Rate 18.91% 14.84% 11.20% -8.72% -2.91% 4.05% 4.08% -
Total Cost 154,690 137,027 146,074 136,702 117,501 126,495 124,501 3.68%
-
Net Worth 84,288 78,200 73,129 69,289 63,956 59,999 44,389 11.27%
Dividend
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Div 1,983 1,979 1,482 1,484 1,475 999 1,455 5.29%
Div Payout % 21.84% 28.22% 30.23% 25.02% 29.27% 52.22% 18.87% -
Equity
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Net Worth 84,288 78,200 73,129 69,289 63,956 59,999 44,389 11.27%
NOSH 99,163 98,988 98,823 98,985 98,395 99,999 72,769 5.29%
Ratio Analysis
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
NP Margin 5.93% 5.12% 3.16% 4.08% 3.90% 1.42% 6.04% -
ROE 10.77% 8.97% 6.71% 8.57% 7.89% 3.19% 17.37% -
Per Share
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 165.82 145.89 152.64 143.97 124.26 128.32 182.09 -1.54%
EPS 9.16 7.09 4.96 6.00 5.13 1.92 10.60 -2.40%
DPS 2.00 2.00 1.50 1.50 1.50 1.00 2.00 0.00%
NAPS 0.85 0.79 0.74 0.70 0.65 0.60 0.61 5.68%
Adjusted Per Share Value based on latest NOSH - 98,985
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
RPS 150.77 132.42 138.31 130.67 112.11 117.66 121.50 3.66%
EPS 8.33 6.43 4.50 5.44 4.62 1.76 7.07 2.76%
DPS 1.82 1.82 1.36 1.36 1.35 0.92 1.33 5.36%
NAPS 0.7728 0.717 0.6705 0.6353 0.5864 0.5501 0.407 11.27%
Price Multiplier on Financial Quarter End Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 -
Price 0.43 0.39 0.38 0.37 0.34 0.38 0.50 -
P/RPS 0.26 0.27 0.25 0.26 0.27 0.30 0.27 -0.62%
P/EPS 4.70 5.50 7.66 6.17 6.63 19.84 4.72 -0.07%
EY 21.30 18.17 13.06 16.20 15.07 5.04 21.19 0.08%
DY 4.65 5.13 3.95 4.05 4.41 2.63 4.00 2.54%
P/NAPS 0.51 0.49 0.51 0.53 0.52 0.63 0.82 -7.60%
Price Multiplier on Announcement Date
30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 CAGR
Date 24/06/11 25/06/10 26/06/09 27/06/08 28/06/07 22/06/06 23/06/05 -
Price 0.41 0.42 0.38 0.36 0.35 0.33 0.47 -
P/RPS 0.25 0.29 0.25 0.25 0.28 0.26 0.26 -0.65%
P/EPS 4.48 5.93 7.66 6.00 6.83 17.23 4.44 0.14%
EY 22.34 16.87 13.06 16.66 14.64 5.80 22.55 -0.15%
DY 4.88 4.76 3.95 4.17 4.29 3.03 4.26 2.28%
P/NAPS 0.48 0.53 0.51 0.51 0.54 0.55 0.77 -7.57%

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