[KEINHIN] YoY TTM Result on 30-Apr-2009 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
26-Jun-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
30-Apr-2009 [#4]
Profit Trend
QoQ- -14.95%
YoY- -17.37%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 166,216 164,434 144,416 150,847 142,513 122,270 128,319 4.40%
PBT 10,138 12,016 8,677 5,375 5,345 4,634 1,901 32.14%
Tax -2,559 -2,272 -1,288 -602 466 135 -77 79.21%
NP 7,579 9,744 7,389 4,773 5,811 4,769 1,824 26.76%
-
NP to SH 6,077 9,081 7,015 4,904 5,935 5,043 1,915 21.20%
-
Tax Rate 25.24% 18.91% 14.84% 11.20% -8.72% -2.91% 4.05% -
Total Cost 158,637 154,690 137,027 146,074 136,702 117,501 126,495 3.84%
-
Net Worth 88,109 84,288 78,200 73,129 69,289 63,956 59,999 6.60%
Dividend
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div 990 1,983 1,979 1,482 1,484 1,475 999 -0.15%
Div Payout % 16.29% 21.84% 28.22% 30.23% 25.02% 29.27% 52.22% -
Equity
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 88,109 84,288 78,200 73,129 69,289 63,956 59,999 6.60%
NOSH 99,000 99,163 98,988 98,823 98,985 98,395 99,999 -0.16%
Ratio Analysis
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 4.56% 5.93% 5.12% 3.16% 4.08% 3.90% 1.42% -
ROE 6.90% 10.77% 8.97% 6.71% 8.57% 7.89% 3.19% -
Per Share
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 167.89 165.82 145.89 152.64 143.97 124.26 128.32 4.57%
EPS 6.14 9.16 7.09 4.96 6.00 5.13 1.92 21.35%
DPS 1.00 2.00 2.00 1.50 1.50 1.50 1.00 0.00%
NAPS 0.89 0.85 0.79 0.74 0.70 0.65 0.60 6.78%
Adjusted Per Share Value based on latest NOSH - 98,823
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 152.40 150.77 132.42 138.31 130.67 112.11 117.66 4.40%
EPS 5.57 8.33 6.43 4.50 5.44 4.62 1.76 21.14%
DPS 0.91 1.82 1.82 1.36 1.36 1.35 0.92 -0.18%
NAPS 0.8079 0.7728 0.717 0.6705 0.6353 0.5864 0.5501 6.60%
Price Multiplier on Financial Quarter End Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/12 29/04/11 30/04/10 30/04/09 30/04/08 30/04/07 28/04/06 -
Price 0.45 0.43 0.39 0.38 0.37 0.34 0.38 -
P/RPS 0.27 0.26 0.27 0.25 0.26 0.27 0.30 -1.73%
P/EPS 7.33 4.70 5.50 7.66 6.17 6.63 19.84 -15.27%
EY 13.64 21.30 18.17 13.06 16.20 15.07 5.04 18.03%
DY 2.22 4.65 5.13 3.95 4.05 4.41 2.63 -2.78%
P/NAPS 0.51 0.51 0.49 0.51 0.53 0.52 0.63 -3.45%
Price Multiplier on Announcement Date
30/04/12 30/04/11 30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 29/06/12 24/06/11 25/06/10 26/06/09 27/06/08 28/06/07 22/06/06 -
Price 0.44 0.41 0.42 0.38 0.36 0.35 0.33 -
P/RPS 0.26 0.25 0.29 0.25 0.25 0.28 0.26 0.00%
P/EPS 7.17 4.48 5.93 7.66 6.00 6.83 17.23 -13.58%
EY 13.95 22.34 16.87 13.06 16.66 14.64 5.80 15.73%
DY 2.27 4.88 4.76 3.95 4.17 4.29 3.03 -4.69%
P/NAPS 0.49 0.48 0.53 0.51 0.51 0.54 0.55 -1.90%

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