[KEINHIN] YoY TTM Result on 31-Oct-2007 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 16.41%
YoY- 55.47%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 157,866 134,174 154,786 132,793 122,031 134,529 66,163 15.58%
PBT 10,316 5,818 5,871 4,483 4,210 5,780 4,272 15.82%
Tax -1,702 -769 176 682 -491 -288 -216 41.04%
NP 8,614 5,049 6,047 5,165 3,719 5,492 4,056 13.36%
-
NP to SH 8,148 4,954 5,781 5,732 3,687 5,617 3,759 13.75%
-
Tax Rate 16.50% 13.22% -3.00% -15.21% 11.66% 4.98% 5.06% -
Total Cost 149,252 129,125 148,739 127,628 118,312 129,037 62,107 15.72%
-
Net Worth 83,035 77,260 73,240 68,273 63,443 58,463 27,469 20.23%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div 1,979 1,482 1,484 1,475 999 1,455 - -
Div Payout % 24.30% 29.92% 25.68% 25.75% 27.12% 25.91% - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 83,035 77,260 73,240 68,273 63,443 58,463 27,469 20.23%
NOSH 98,851 99,051 98,973 98,947 99,130 99,090 48,192 12.71%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 5.46% 3.76% 3.91% 3.89% 3.05% 4.08% 6.13% -
ROE 9.81% 6.41% 7.89% 8.40% 5.81% 9.61% 13.68% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 159.70 135.46 156.39 134.21 123.10 135.76 137.29 2.55%
EPS 8.24 5.00 5.84 5.79 3.72 5.67 7.80 0.91%
DPS 2.00 1.50 1.50 1.50 1.00 1.47 0.00 -
NAPS 0.84 0.78 0.74 0.69 0.64 0.59 0.57 6.67%
Adjusted Per Share Value based on latest NOSH - 98,947
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 144.96 123.21 142.14 121.94 112.06 123.53 60.76 15.58%
EPS 7.48 4.55 5.31 5.26 3.39 5.16 3.45 13.75%
DPS 1.82 1.36 1.36 1.36 0.92 1.34 0.00 -
NAPS 0.7625 0.7095 0.6725 0.6269 0.5826 0.5369 0.2522 20.23%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.44 0.36 0.31 0.38 0.32 0.38 0.69 -
P/RPS 0.28 0.27 0.20 0.28 0.26 0.28 0.50 -9.20%
P/EPS 5.34 7.20 5.31 6.56 8.60 6.70 8.85 -8.07%
EY 18.73 13.89 18.84 15.24 11.62 14.92 11.30 8.78%
DY 4.55 4.17 4.84 3.95 3.13 3.87 0.00 -
P/NAPS 0.52 0.46 0.42 0.55 0.50 0.64 1.21 -13.12%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 10/12/09 15/12/08 10/12/07 20/12/06 16/12/05 - -
Price 0.41 0.38 0.48 0.39 0.31 0.36 0.00 -
P/RPS 0.26 0.28 0.31 0.29 0.25 0.27 0.00 -
P/EPS 4.97 7.60 8.22 6.73 8.33 6.35 0.00 -
EY 20.10 13.16 12.17 14.85 12.00 15.75 0.00 -
DY 4.88 3.95 3.13 3.85 3.23 4.08 0.00 -
P/NAPS 0.49 0.49 0.65 0.57 0.48 0.61 0.00 -

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
Post a Comment