Highlights

[KEINHIN] QoQ Cumulative Quarter Result on 2017-01-31 [#3]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 17-Mar-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2017
Quarter 31-Jan-2017  [#3]
Profit Trend QoQ -     55.37%    YoY -     -39.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 219,985 164,427 111,403 54,397 216,979 168,155 109,342 59.44%
  QoQ % 33.79% 47.60% 104.80% -74.93% 29.04% 53.79% -
  Horiz. % 201.19% 150.38% 101.88% 49.75% 198.44% 153.79% 100.00%
PBT 10,590 8,924 6,391 3,917 16,239 15,493 9,671 6.24%
  QoQ % 18.67% 39.63% 63.16% -75.88% 4.82% 60.20% -
  Horiz. % 109.50% 92.28% 66.08% 40.50% 167.91% 160.20% 100.00%
Tax -2,292 -2,507 -2,255 -1,636 -4,488 -4,162 -2,752 -11.49%
  QoQ % 8.58% -11.18% -37.84% 63.55% -7.83% -51.24% -
  Horiz. % 83.28% 91.10% 81.94% 59.45% 163.08% 151.24% 100.00%
NP 8,298 6,417 4,136 2,281 11,751 11,331 6,919 12.89%
  QoQ % 29.31% 55.15% 81.32% -80.59% 3.71% 63.77% -
  Horiz. % 119.93% 92.74% 59.78% 32.97% 169.84% 163.77% 100.00%
NP to SH 7,050 5,393 3,471 1,652 9,325 8,986 5,158 23.18%
  QoQ % 30.73% 55.37% 110.11% -82.28% 3.77% 74.21% -
  Horiz. % 136.68% 104.56% 67.29% 32.03% 180.79% 174.21% 100.00%
Tax Rate 21.64 % 28.09 % 35.28 % 41.77 % 27.64 % 26.86 % 28.46 % -16.71%
  QoQ % -22.96% -20.38% -15.54% 51.12% 2.90% -5.62% -
  Horiz. % 76.04% 98.70% 123.96% 146.77% 97.12% 94.38% 100.00%
Total Cost 211,687 158,010 107,267 52,116 205,228 156,824 102,423 62.33%
  QoQ % 33.97% 47.31% 105.82% -74.61% 30.87% 53.11% -
  Horiz. % 206.68% 154.27% 104.73% 50.88% 200.37% 153.11% 100.00%
Net Worth 107,928 106,870 105,811 102,879 99,959 101,933 99,991 5.23%
  QoQ % 0.99% 1.00% 2.85% 2.92% -1.94% 1.94% -
  Horiz. % 107.94% 106.88% 105.82% 102.89% 99.97% 101.94% 100.00%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 1,485 - - - 1,484 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.05% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 21.07 % - % - % - % 15.92 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 132.35% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 107,928 106,870 105,811 102,879 99,959 101,933 99,991 5.23%
  QoQ % 0.99% 1.00% 2.85% 2.92% -1.94% 1.94% -
  Horiz. % 107.94% 106.88% 105.82% 102.89% 99.97% 101.94% 100.00%
NOSH 99,016 98,954 98,888 98,922 98,970 98,964 99,001 0.01%
  QoQ % 0.06% 0.07% -0.03% -0.05% 0.01% -0.04% -
  Horiz. % 100.02% 99.95% 99.89% 99.92% 99.97% 99.96% 100.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.77 % 3.90 % 3.71 % 4.19 % 5.42 % 6.74 % 6.33 % -29.23%
  QoQ % -3.33% 5.12% -11.46% -22.69% -19.58% 6.48% -
  Horiz. % 59.56% 61.61% 58.61% 66.19% 85.62% 106.48% 100.00%
ROE 6.53 % 5.05 % 3.28 % 1.61 % 9.33 % 8.82 % 5.16 % 17.01%
  QoQ % 29.31% 53.96% 103.73% -82.74% 5.78% 70.93% -
  Horiz. % 126.55% 97.87% 63.57% 31.20% 180.81% 170.93% 100.00%
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 222.17 166.16 112.65 54.99 219.24 169.91 110.44 59.43%
  QoQ % 33.71% 47.50% 104.86% -74.92% 29.03% 53.85% -
  Horiz. % 201.17% 150.45% 102.00% 49.79% 198.52% 153.85% 100.00%
EPS 7.12 5.45 3.51 1.67 9.42 9.08 5.21 23.17%
  QoQ % 30.64% 55.27% 110.18% -82.27% 3.74% 74.28% -
  Horiz. % 136.66% 104.61% 67.37% 32.05% 180.81% 174.28% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0900 1.0800 1.0700 1.0400 1.0100 1.0300 1.0100 5.22%
  QoQ % 0.93% 0.93% 2.88% 2.97% -1.94% 1.98% -
  Horiz. % 107.92% 106.93% 105.94% 102.97% 100.00% 101.98% 100.00%
Adjusted Per Share Value based on latest NOSH - 99,221
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 221.71 165.72 112.28 54.82 218.68 169.47 110.20 59.44%
  QoQ % 33.79% 47.60% 104.82% -74.93% 29.04% 53.78% -
  Horiz. % 201.19% 150.38% 101.89% 49.75% 198.44% 153.78% 100.00%
EPS 7.11 5.44 3.50 1.66 9.40 9.06 5.20 23.21%
  QoQ % 30.70% 55.43% 110.84% -82.34% 3.75% 74.23% -
  Horiz. % 136.73% 104.62% 67.31% 31.92% 180.77% 174.23% 100.00%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.0878 1.0771 1.0664 1.0369 1.0074 1.0273 1.0078 5.23%
  QoQ % 0.99% 1.00% 2.85% 2.93% -1.94% 1.93% -
  Horiz. % 107.94% 106.88% 105.81% 102.89% 99.96% 101.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.7650 0.7300 0.7400 0.8600 0.9300 0.9650 0.5550 -
P/RPS 0.34 0.44 0.66 1.56 0.42 0.57 0.50 -22.69%
  QoQ % -22.73% -33.33% -57.69% 271.43% -26.32% 14.00% -
  Horiz. % 68.00% 88.00% 132.00% 312.00% 84.00% 114.00% 100.00%
P/EPS 10.74 13.39 21.08 51.50 9.87 10.63 10.65 0.56%
  QoQ % -19.79% -36.48% -59.07% 421.78% -7.15% -0.19% -
  Horiz. % 100.85% 125.73% 197.93% 483.57% 92.68% 99.81% 100.00%
EY 9.31 7.47 4.74 1.94 10.13 9.41 9.39 -0.57%
  QoQ % 24.63% 57.59% 144.33% -80.85% 7.65% 0.21% -
  Horiz. % 99.15% 79.55% 50.48% 20.66% 107.88% 100.21% 100.00%
DY 1.96 0.00 0.00 0.00 1.61 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.74% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.70 0.68 0.69 0.83 0.92 0.94 0.55 17.46%
  QoQ % 2.94% -1.45% -16.87% -9.78% -2.13% 70.91% -
  Horiz. % 127.27% 123.64% 125.45% 150.91% 167.27% 170.91% 100.00%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 17/03/17 09/12/16 30/09/16 24/06/16 16/03/16 16/12/15 -
Price 0.7150 0.8250 0.7500 0.7900 0.9850 0.9500 0.6650 -
P/RPS 0.32 0.50 0.67 1.44 0.45 0.56 0.60 -34.26%
  QoQ % -36.00% -25.37% -53.47% 220.00% -19.64% -6.67% -
  Horiz. % 53.33% 83.33% 111.67% 240.00% 75.00% 93.33% 100.00%
P/EPS 10.04 15.14 21.37 47.31 10.45 10.46 12.76 -14.78%
  QoQ % -33.69% -29.15% -54.83% 352.73% -0.10% -18.03% -
  Horiz. % 78.68% 118.65% 167.48% 370.77% 81.90% 81.97% 100.00%
EY 9.96 6.61 4.68 2.11 9.57 9.56 7.83 17.42%
  QoQ % 50.68% 41.24% 121.80% -77.95% 0.10% 22.09% -
  Horiz. % 127.20% 84.42% 59.77% 26.95% 122.22% 122.09% 100.00%
DY 2.10 0.00 0.00 0.00 1.52 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 138.16% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.66 0.76 0.70 0.76 0.98 0.92 0.66 -
  QoQ % -13.16% 8.57% -7.89% -22.45% 6.52% 39.39% -
  Horiz. % 100.00% 115.15% 106.06% 115.15% 148.48% 139.39% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

378  338  534  590 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HIBISCS 0.615-0.035 
 UMWOG 0.345-0.005 
 TRIVE-WB 0.045+0.005 
 TRIVE 0.16+0.03 
 KNM 0.2850.00 
 HUAAN 0.23-0.005 
 SUMATEC 0.06-0.005 
 ALAM 0.21-0.005 
 MLAB 0.10+0.005 
 BORNOIL 0.0950.00 
Partners & Brokers