[KEINHIN] YoY TTM Result on 31-Oct-2017 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
13-Dec-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2018
Quarter
31-Oct-2017 [#2]
Profit Trend
QoQ- -17.55%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Revenue 208,271 227,750 237,986 230,752 219,040 205,592 177,572 2.69%
PBT 8,071 7,282 6,274 8,197 12,959 12,787 6,708 3.12%
Tax -1,477 -2,859 -2,621 -986 -3,994 -3,511 -2,520 -8.51%
NP 6,594 4,423 3,653 7,211 8,965 9,276 4,188 7.85%
-
NP to SH 5,442 3,424 1,754 5,671 7,636 6,863 2,735 12.13%
-
Tax Rate 18.30% 39.26% 41.78% 12.03% 30.82% 27.46% 37.57% -
Total Cost 201,677 223,327 234,333 223,541 210,075 196,316 173,384 2.54%
-
Net Worth 118,701 113,255 111,077 107,910 105,930 99,989 89,099 4.89%
Dividend
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Div - 1,089 1,089 1,485 1,485 990 990 -
Div Payout % - 31.80% 62.09% 26.19% 19.45% 14.43% 36.20% -
Equity
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Net Worth 118,701 113,255 111,077 107,910 105,930 99,989 89,099 4.89%
NOSH 108,900 108,900 108,900 99,000 99,000 99,000 99,000 1.59%
Ratio Analysis
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
NP Margin 3.17% 1.94% 1.53% 3.13% 4.09% 4.51% 2.36% -
ROE 4.58% 3.02% 1.58% 5.26% 7.21% 6.86% 3.07% -
Per Share
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 191.25 209.14 218.54 233.08 221.25 207.67 179.37 1.07%
EPS 5.00 3.14 1.61 5.73 7.71 6.93 2.76 10.40%
DPS 0.00 1.00 1.00 1.50 1.50 1.00 1.00 -
NAPS 1.09 1.04 1.02 1.09 1.07 1.01 0.90 3.24%
Adjusted Per Share Value based on latest NOSH - 99,000
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
RPS 190.96 208.83 218.21 211.58 200.84 188.51 162.82 2.69%
EPS 4.99 3.14 1.61 5.20 7.00 6.29 2.51 12.12%
DPS 0.00 1.00 1.00 1.36 1.36 0.91 0.91 -
NAPS 1.0884 1.0385 1.0185 0.9894 0.9713 0.9168 0.817 4.89%
Price Multiplier on Financial Quarter End Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 30/10/20 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 -
Price 0.48 0.475 0.49 0.735 0.74 0.555 0.45 -
P/RPS 0.25 0.23 0.22 0.32 0.33 0.27 0.25 0.00%
P/EPS 9.61 15.11 30.42 12.83 9.59 8.01 16.29 -8.41%
EY 10.41 6.62 3.29 7.79 10.42 12.49 6.14 9.18%
DY 0.00 2.11 2.04 2.04 2.03 1.80 2.22 -
P/NAPS 0.44 0.46 0.48 0.67 0.69 0.55 0.50 -2.10%
Price Multiplier on Announcement Date
31/10/20 31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 CAGR
Date 18/12/20 13/12/19 13/12/18 13/12/17 09/12/16 16/12/15 16/12/14 -
Price 0.555 0.465 0.50 0.57 0.75 0.665 0.43 -
P/RPS 0.29 0.22 0.23 0.24 0.34 0.32 0.24 3.20%
P/EPS 11.11 14.79 31.04 9.95 9.72 9.59 15.56 -5.45%
EY 9.00 6.76 3.22 10.05 10.28 10.42 6.42 5.78%
DY 0.00 2.15 2.00 2.63 2.00 1.50 2.33 -
P/NAPS 0.51 0.45 0.49 0.52 0.70 0.66 0.48 1.01%

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