[KEINHIN] YoY TTM Result on 30-Apr-2013 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
QoQ- -2873.81%
YoY- -119.17%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 216,979 193,635 159,813 149,568 166,216 164,434 144,416 7.01%
PBT 16,239 7,063 4,432 1,381 10,138 12,016 8,677 11.00%
Tax -4,491 -1,841 -1,847 -1,197 -2,559 -2,272 -1,288 23.11%
NP 11,748 5,222 2,585 184 7,579 9,744 7,389 8.02%
-
NP to SH 9,323 3,807 1,155 -1,165 6,077 9,081 7,015 4.85%
-
Tax Rate 27.66% 26.07% 41.67% 86.68% 25.24% 18.91% 14.84% -
Total Cost 205,231 188,413 157,228 149,384 158,637 154,690 137,027 6.95%
-
Net Worth 99,989 91,080 87,119 86,130 88,109 84,288 78,200 4.17%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 1,485 990 990 990 990 1,983 1,979 -4.66%
Div Payout % 15.93% 26.00% 85.71% 0.00% 16.29% 21.84% 28.22% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 99,989 91,080 87,119 86,130 88,109 84,288 78,200 4.17%
NOSH 99,000 99,000 99,000 99,000 99,000 99,163 98,988 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 5.41% 2.70% 1.62% 0.12% 4.56% 5.93% 5.12% -
ROE 9.32% 4.18% 1.33% -1.35% 6.90% 10.77% 8.97% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 219.17 195.59 161.43 151.08 167.89 165.82 145.89 7.01%
EPS 9.42 3.85 1.17 -1.18 6.14 9.16 7.09 4.84%
DPS 1.50 1.00 1.00 1.00 1.00 2.00 2.00 -4.67%
NAPS 1.01 0.92 0.88 0.87 0.89 0.85 0.79 4.17%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 199.25 177.81 146.75 137.34 152.63 151.00 132.61 7.01%
EPS 8.56 3.50 1.06 -1.07 5.58 8.34 6.44 4.85%
DPS 1.36 0.91 0.91 0.91 0.91 1.82 1.82 -4.73%
NAPS 0.9182 0.8364 0.80 0.7909 0.8091 0.774 0.7181 4.17%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.93 0.43 0.38 0.355 0.45 0.43 0.39 -
P/RPS 0.42 0.22 0.24 0.23 0.27 0.26 0.27 7.63%
P/EPS 9.88 11.18 32.57 -30.17 7.33 4.70 5.50 10.24%
EY 10.13 8.94 3.07 -3.31 13.64 21.30 18.17 -9.27%
DY 1.61 2.33 2.63 2.82 2.22 4.65 5.13 -17.54%
P/NAPS 0.92 0.47 0.43 0.41 0.51 0.51 0.49 11.05%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 29/06/15 27/06/14 20/06/13 29/06/12 24/06/11 25/06/10 -
Price 0.985 0.41 0.48 0.37 0.44 0.41 0.42 -
P/RPS 0.45 0.21 0.30 0.24 0.26 0.25 0.29 7.59%
P/EPS 10.46 10.66 41.14 -31.44 7.17 4.48 5.93 9.91%
EY 9.56 9.38 2.43 -3.18 13.95 22.34 16.87 -9.02%
DY 1.52 2.44 2.08 2.70 2.27 4.88 4.76 -17.31%
P/NAPS 0.98 0.45 0.55 0.43 0.49 0.48 0.53 10.77%

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