[KEINHIN] YoY TTM Result on 30-Apr-2018 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
29-Jun-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
30-Apr-2018 [#4]
Profit Trend
QoQ- -43.32%
YoY- -75.13%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Revenue 253,108 202,288 235,344 238,322 219,985 216,979 193,635 4.56%
PBT 16,742 4,326 8,117 5,664 10,590 16,239 7,063 15.45%
Tax -3,357 -858 -3,004 -2,286 -2,292 -4,491 -1,841 10.52%
NP 13,385 3,468 5,113 3,378 8,298 11,748 5,222 16.96%
-
NP to SH 11,890 2,607 3,535 1,753 7,050 9,323 3,807 20.88%
-
Tax Rate 20.05% 19.83% 37.01% 40.36% 21.64% 27.66% 26.07% -
Total Cost 239,723 198,820 230,231 234,944 211,687 205,231 188,413 4.09%
-
Net Worth 124,145 114,344 111,077 105,633 107,910 99,989 91,080 5.29%
Dividend
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Div 1,089 - 1,089 1,089 1,485 1,485 990 1.59%
Div Payout % 9.16% - 30.81% 62.12% 21.06% 15.93% 26.00% -
Equity
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Net Worth 124,145 114,344 111,077 105,633 107,910 99,989 91,080 5.29%
NOSH 108,900 108,900 108,900 108,900 99,000 99,000 99,000 1.59%
Ratio Analysis
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
NP Margin 5.29% 1.71% 2.17% 1.42% 3.77% 5.41% 2.70% -
ROE 9.58% 2.28% 3.18% 1.66% 6.53% 9.32% 4.18% -
Per Share
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 232.42 185.76 216.11 218.84 222.21 219.17 195.59 2.91%
EPS 10.92 2.39 3.25 1.61 7.12 9.42 3.85 18.95%
DPS 1.00 0.00 1.00 1.00 1.50 1.50 1.00 0.00%
NAPS 1.14 1.05 1.02 0.97 1.09 1.01 0.92 3.63%
Adjusted Per Share Value based on latest NOSH - 108,900
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
RPS 232.08 185.48 215.79 218.52 201.71 198.95 177.54 4.56%
EPS 10.90 2.39 3.24 1.61 6.46 8.55 3.49 20.88%
DPS 1.00 0.00 1.00 1.00 1.36 1.36 0.91 1.58%
NAPS 1.1383 1.0484 1.0185 0.9686 0.9894 0.9168 0.8351 5.29%
Price Multiplier on Financial Quarter End Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/04/21 30/04/20 30/04/19 30/04/18 28/04/17 29/04/16 30/04/15 -
Price 0.935 0.32 0.525 0.50 0.765 0.93 0.43 -
P/RPS 0.40 0.17 0.24 0.23 0.34 0.42 0.22 10.46%
P/EPS 8.56 13.37 16.17 31.06 10.74 9.88 11.18 -4.34%
EY 11.68 7.48 6.18 3.22 9.31 10.13 8.94 4.55%
DY 1.07 0.00 1.90 2.00 1.96 1.61 2.33 -12.15%
P/NAPS 0.82 0.30 0.51 0.52 0.70 0.92 0.47 9.71%
Price Multiplier on Announcement Date
30/04/21 30/04/20 30/04/19 30/04/18 30/04/17 30/04/16 30/04/15 CAGR
Date 30/07/21 29/06/20 28/06/19 29/06/18 23/06/17 24/06/16 29/06/15 -
Price 1.17 0.37 0.52 0.495 0.715 0.985 0.41 -
P/RPS 0.50 0.20 0.24 0.23 0.32 0.45 0.21 15.54%
P/EPS 10.72 15.46 16.02 30.75 10.04 10.46 10.66 0.09%
EY 9.33 6.47 6.24 3.25 9.96 9.56 9.38 -0.08%
DY 0.85 0.00 1.92 2.02 2.10 1.52 2.44 -16.10%
P/NAPS 1.03 0.35 0.51 0.51 0.66 0.98 0.45 14.78%

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