[KEINHIN] YoY TTM Result on 31-Jan-2009 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -0.26%
YoY- 8.08%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Revenue 170,682 161,589 134,613 156,029 138,526 120,138 134,529 4.04%
PBT 13,048 10,652 7,197 5,616 4,492 4,278 3,585 24.01%
Tax -3,289 -1,623 -1,009 246 263 -214 -140 69.19%
NP 9,759 9,029 6,188 5,862 4,755 4,064 3,445 18.94%
-
NP to SH 8,655 8,374 5,856 5,766 5,335 4,097 3,514 16.20%
-
Tax Rate 25.21% 15.24% 14.02% -4.38% -5.85% 5.00% 3.91% -
Total Cost 160,923 152,560 128,425 150,167 133,771 116,074 131,084 3.47%
-
Net Worth 89,613 82,259 76,425 72,660 66,942 63,247 62,999 6.04%
Dividend
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Div 1,983 1,979 1,482 1,484 1,475 999 1,455 5.29%
Div Payout % 22.91% 23.64% 25.31% 25.75% 27.66% 24.41% 41.42% -
Equity
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Net Worth 89,613 82,259 76,425 72,660 66,942 63,247 62,999 6.04%
NOSH 100,689 99,108 99,253 99,534 98,444 98,823 99,999 0.11%
Ratio Analysis
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
NP Margin 5.72% 5.59% 4.60% 3.76% 3.43% 3.38% 2.56% -
ROE 9.66% 10.18% 7.66% 7.94% 7.97% 6.48% 5.58% -
Per Share
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 169.51 163.04 135.63 156.76 140.71 121.57 134.53 3.92%
EPS 8.60 8.45 5.90 5.79 5.42 4.15 3.51 16.10%
DPS 2.00 2.00 1.50 1.50 1.50 1.00 1.46 5.38%
NAPS 0.89 0.83 0.77 0.73 0.68 0.64 0.63 5.92%
Adjusted Per Share Value based on latest NOSH - 99,534
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
RPS 156.50 148.16 123.43 143.06 127.02 110.16 123.35 4.04%
EPS 7.94 7.68 5.37 5.29 4.89 3.76 3.22 16.22%
DPS 1.82 1.82 1.36 1.36 1.35 0.92 1.33 5.36%
NAPS 0.8217 0.7542 0.7007 0.6662 0.6138 0.5799 0.5777 6.04%
Price Multiplier on Financial Quarter End Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 -
Price 0.48 0.42 0.41 0.30 0.38 0.34 0.37 -
P/RPS 0.28 0.26 0.30 0.19 0.27 0.28 0.28 0.00%
P/EPS 5.58 4.97 6.95 5.18 7.01 8.20 10.53 -10.03%
EY 17.91 20.12 14.39 19.31 14.26 12.19 9.50 11.14%
DY 4.17 4.76 3.66 5.00 3.95 2.94 3.93 0.99%
P/NAPS 0.54 0.51 0.53 0.41 0.56 0.53 0.59 -1.46%
Price Multiplier on Announcement Date
31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 CAGR
Date 23/03/12 25/03/11 25/03/10 24/03/09 24/03/08 22/03/07 24/03/06 -
Price 0.51 0.42 0.37 0.38 0.33 0.32 0.38 -
P/RPS 0.30 0.26 0.27 0.24 0.23 0.26 0.28 1.15%
P/EPS 5.93 4.97 6.27 6.56 6.09 7.72 10.81 -9.51%
EY 16.85 20.12 15.95 15.24 16.42 12.96 9.25 10.50%
DY 3.92 4.76 4.05 3.95 4.55 3.13 3.83 0.38%
P/NAPS 0.57 0.51 0.48 0.52 0.49 0.50 0.60 -0.85%

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