[KEINHIN] YoY TTM Result on 31-Jul-2008 [#1]

Stock

[KEINHIN] KEIN HING INTERNATIONAL BHD

Announcement Date

24-Sep-2008

Admission Sponsor

Sponsor

Financial Year

30-Apr-2009

Quarter

31-Jul-2008 [#1]

Profit Trend

QoQ- 4.4%

YoY- 25.83%

Quarter Report

KHIB-Interim Fin Statements-Q1'2009.rtf

Latest QR

Upcoming QR

KEINHIN's Result

KEINHIN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
TTM Result
Revenue	170,488	153,921	141,281	150,470	121,087	127,022	136,354	3.79%
YoY %	10.76%	8.95%	-6.11%	24.27%	-4.67%	-6.84%	-	-
Horiz. %	125.03%	112.88%	103.61%	110.35%	88.80%	93.16%	100.00%	-
PBT	13,707	9,694	5,496	5,840	4,248	2,801	6,998	11.85%
YoY %	41.40%	76.38%	-5.89%	37.48%	51.66%	-59.97%	-	-
Horiz. %	195.87%	138.53%	78.54%	83.45%	60.70%	40.03%	100.00%	-
Tax	-2,880	-1,505	-579	486	148	-152	-644	28.34%
YoY %	-91.36%	-159.93%	-219.14%	228.38%	197.37%	76.40%	-	-
Horiz. %	447.20%	233.70%	89.91%	-75.47%	-22.98%	23.60%	100.00%	-
NP	10,827	8,189	4,917	6,326	4,396	2,649	6,354	9.28%
YoY %	32.21%	66.54%	-22.27%	43.90%	65.95%	-58.31%	-	-
Horiz. %	170.40%	128.88%	77.38%	99.56%	69.18%	41.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,023	7,777	4,873	6,196	4,924	2,517	6,616	7.16%
YoY %	28.88%	59.59%	-21.35%	25.83%	95.63%	-61.96%	-	-
Horiz. %	151.50%	117.55%	73.65%	93.65%	74.43%	38.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.01%	15.53%	10.53%	-8.32%	-3.48%	5.43%	9.20%	-
YoY %	35.29%	47.48%	226.56%	-139.08%	-164.09%	-40.98%	-	-
Horiz. %	228.37%	168.80%	114.46%	-90.43%	-37.83%	59.02%	100.00%	-
Total Cost	159,661	145,732	136,364	144,144	116,691	124,373	130,000	3.48%
YoY %	9.56%	6.87%	-5.40%	23.53%	-6.18%	-4.33%	-	-
Horiz. %	122.82%	112.10%	104.90%	110.88%	89.76%	95.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	88,176	80,225	74,310	70,398	66,290	61,353	57,488	7.38%
YoY %	9.91%	7.96%	5.56%	6.20%	8.05%	6.72%	-	-
Horiz. %	153.38%	139.55%	129.26%	122.46%	115.31%	106.72%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Dividend
Div	1,983	1,979	1,482	1,484	1,475	999	1,455	5.29%
YoY %	0.20%	33.54%	-0.13%	0.61%	47.65%	-31.34%	-	-
Horiz. %	136.29%	136.01%	101.86%	101.99%	101.37%	68.66%	100.00%	-
Div Payout %	19.79%	25.46%	30.42%	23.96%	29.97%	39.73%	22.00%	-
YoY %	-22.27%	-16.31%	26.96%	-20.05%	-24.57%	80.59%	-	-
Horiz. %	89.95%	115.73%	138.27%	108.91%	136.23%	180.59%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Equity
Net Worth	88,176	80,225	74,310	70,398	66,290	61,353	57,488	7.38%
YoY %	9.91%	7.96%	5.56%	6.20%	8.05%	6.72%	-	-
Horiz. %	153.38%	139.55%	129.26%	122.46%	115.31%	106.72%	100.00%	-
NOSH	99,075	99,043	99,080	99,152	98,940	98,957	99,117	-0.00%
YoY %	0.03%	-0.04%	-0.07%	0.21%	-0.02%	-0.16%	-	-
Horiz. %	99.96%	99.93%	99.96%	100.04%	99.82%	99.84%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Ratio Analysis
NP Margin	6.35%	5.32%	3.48%	4.20%	3.63%	2.09%	4.66%	-
YoY %	19.36%	52.87%	-17.14%	15.70%	73.68%	-55.15%	-	-
Horiz. %	136.27%	114.16%	74.68%	90.13%	77.90%	44.85%	100.00%	-
ROE	11.37%	9.69%	6.56%	8.80%	7.43%	4.10%	11.51%	-
YoY %	17.34%	47.71%	-25.45%	18.44%	81.22%	-64.38%	-	-
Horiz. %	98.78%	84.19%	56.99%	76.46%	64.55%	35.62%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Per Share
RPS	172.08	155.41	142.59	151.76	122.38	128.36	137.57	3.79%
YoY %	10.73%	8.99%	-6.04%	24.01%	-4.66%	-6.69%	-	-
Horiz. %	125.09%	112.97%	103.65%	110.31%	88.96%	93.31%	100.00%	-
EPS	10.12	7.85	4.92	6.25	4.98	2.54	6.67	7.19%
YoY %	28.92%	59.55%	-21.28%	25.50%	96.06%	-61.92%	-	-
Horiz. %	151.72%	117.69%	73.76%	93.70%	74.66%	38.08%	100.00%	-
DPS	2.00	2.00	1.50	1.50	1.50	1.00	1.47	5.26%
YoY %	0.00%	33.33%	0.00%	0.00%	50.00%	-31.97%	-	-
Horiz. %	136.05%	136.05%	102.04%	102.04%	102.04%	68.03%	100.00%	-
NAPS	0.89	0.81	0.75	0.71	0.67	0.62	0.58	7.39%
YoY %	9.88%	8.00%	5.63%	5.97%	8.06%	6.90%	-	-
Horiz. %	153.45%	139.66%	129.31%	122.41%	115.52%	106.90%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Adjusted Per Share Value based on latest NOSH - 99,152
RPS	156.32	141.13	129.54	137.97	111.03	116.47	125.02	3.79%
YoY %	10.76%	8.95%	-6.11%	24.26%	-4.67%	-6.84%	-	-
Horiz. %	125.04%	112.89%	103.62%	110.36%	88.81%	93.16%	100.00%	-
EPS	9.19	7.13	4.47	5.68	4.51	2.31	6.07	7.15%
YoY %	28.89%	59.51%	-21.30%	25.94%	95.24%	-61.94%	-	-
Horiz. %	151.40%	117.46%	73.64%	93.57%	74.30%	38.06%	100.00%	-
DPS	1.82	1.82	1.36	1.36	1.35	0.92	1.33	5.36%
YoY %	0.00%	33.82%	0.00%	0.74%	46.74%	-30.83%	-	-
Horiz. %	136.84%	136.84%	102.26%	102.26%	101.50%	69.17%	100.00%	-
NAPS	0.8085	0.7356	0.6814	0.6455	0.6078	0.5626	0.5271	7.38%
YoY %	9.91%	7.95%	5.56%	6.20%	8.03%	6.73%	-	-
Horiz. %	153.39%	139.56%	129.27%	122.46%	115.31%	106.73%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/07/11	30/07/10	31/07/09	31/07/08	31/07/07	31/07/06	29/07/05	-
Price	0.41	0.41	0.34	0.38	0.45	0.34	0.48	-
P/RPS	0.24	0.26	0.24	0.25	0.37	0.26	0.35	-6.09%
YoY %	-7.69%	8.33%	-4.00%	-32.43%	42.31%	-25.71%	-	-
Horiz. %	68.57%	74.29%	68.57%	71.43%	105.71%	74.29%	100.00%	-
P/EPS	4.05	5.22	6.91	6.08	9.04	13.37	7.19	-9.11%
YoY %	-22.41%	-24.46%	13.65%	-32.74%	-32.39%	85.95%	-	-
Horiz. %	56.33%	72.60%	96.11%	84.56%	125.73%	185.95%	100.00%	-
EY	24.67	19.15	14.47	16.44	11.06	7.48	13.91	10.01%
YoY %	28.83%	32.34%	-11.98%	48.64%	47.86%	-46.23%	-	-
Horiz. %	177.35%	137.67%	104.03%	118.19%	79.51%	53.77%	100.00%	-
DY	4.88	4.88	4.41	3.95	3.33	2.94	3.06	8.08%
YoY %	0.00%	10.66%	11.65%	18.62%	13.27%	-3.92%	-	-
Horiz. %	159.48%	159.48%	144.12%	129.08%	108.82%	96.08%	100.00%	-
P/NAPS	0.46	0.51	0.45	0.54	0.67	0.55	0.83	-9.36%
YoY %	-9.80%	13.33%	-16.67%	-19.40%	21.82%	-33.73%	-	-
Horiz. %	55.42%	61.45%	54.22%	65.06%	80.72%	66.27%	100.00%	-

	31/07/11	31/07/10	31/07/09	31/07/08	31/07/07	31/07/06	31/07/05	CAGR
Price Multiplier on Announcement Date
Date	28/09/11	24/09/10	28/09/09	24/09/08	26/09/07	26/09/06	22/09/05	-
Price	0.38	0.40	0.38	0.40	0.40	0.35	0.42	-
P/RPS	0.22	0.26	0.27	0.26	0.33	0.27	0.31	-5.55%
YoY %	-15.38%	-3.70%	3.85%	-21.21%	22.22%	-12.90%	-	-
Horiz. %	70.97%	83.87%	87.10%	83.87%	106.45%	87.10%	100.00%	-
P/EPS	3.76	5.09	7.73	6.40	8.04	13.76	6.29	-8.21%
YoY %	-26.13%	-34.15%	20.78%	-20.40%	-41.57%	118.76%	-	-
Horiz. %	59.78%	80.92%	122.89%	101.75%	127.82%	218.76%	100.00%	-
EY	26.62	19.63	12.94	15.62	12.44	7.27	15.89	8.97%
YoY %	35.61%	51.70%	-17.16%	25.56%	71.11%	-54.25%	-	-
Horiz. %	167.53%	123.54%	81.43%	98.30%	78.29%	45.75%	100.00%	-
DY	5.26	5.00	3.95	3.75	3.75	2.86	3.50	7.02%
YoY %	5.20%	26.58%	5.33%	0.00%	31.12%	-18.29%	-	-
Horiz. %	150.29%	142.86%	112.86%	107.14%	107.14%	81.71%	100.00%	-
P/NAPS	0.43	0.49	0.51	0.56	0.60	0.56	0.72	-8.22%
YoY %	-12.24%	-3.92%	-8.93%	-6.67%	7.14%	-22.22%	-	-
Horiz. %	59.72%	68.06%	70.83%	77.78%	83.33%	77.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos