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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 122,170 59,725 219,985 164,427 111,403 54,397 216,979 -31.74%
  QoQ % 104.55% -72.85% 33.79% 47.60% 104.80% -74.93% -
  Horiz. % 56.30% 27.53% 101.39% 75.78% 51.34% 25.07% 100.00%
PBT 3,998 2,327 10,590 8,924 6,391 3,917 16,239 -60.62%
  QoQ % 71.81% -78.03% 18.67% 39.63% 63.16% -75.88% -
  Horiz. % 24.62% 14.33% 65.21% 54.95% 39.36% 24.12% 100.00%
Tax -949 -247 -2,292 -2,507 -2,255 -1,636 -4,488 -64.41%
  QoQ % -284.21% 89.22% 8.58% -11.18% -37.84% 63.55% -
  Horiz. % 21.15% 5.50% 51.07% 55.86% 50.25% 36.45% 100.00%
NP 3,049 2,080 8,298 6,417 4,136 2,281 11,751 -59.22%
  QoQ % 46.59% -74.93% 29.31% 55.15% 81.32% -80.59% -
  Horiz. % 25.95% 17.70% 70.62% 54.61% 35.20% 19.41% 100.00%
NP to SH 2,092 1,480 7,050 5,393 3,471 1,652 9,325 -62.98%
  QoQ % 41.35% -79.01% 30.73% 55.37% 110.11% -82.28% -
  Horiz. % 22.43% 15.87% 75.60% 57.83% 37.22% 17.72% 100.00%
Tax Rate 23.74 % 10.61 % 21.64 % 28.09 % 35.28 % 41.77 % 27.64 % -9.62%
  QoQ % 123.75% -50.97% -22.96% -20.38% -15.54% 51.12% -
  Horiz. % 85.89% 38.39% 78.29% 101.63% 127.64% 151.12% 100.00%
Total Cost 119,121 57,645 211,687 158,010 107,267 52,116 205,228 -30.35%
  QoQ % 106.65% -72.77% 33.97% 47.31% 105.82% -74.61% -
  Horiz. % 58.04% 28.09% 103.15% 76.99% 52.27% 25.39% 100.00%
Net Worth 107,910 108,900 107,910 106,920 105,930 102,959 99,959 5.22%
  QoQ % -0.91% 0.92% 0.93% 0.93% 2.88% 3.00% -
  Horiz. % 107.95% 108.94% 107.95% 106.96% 105.97% 103.00% 100.00%
Dividend
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Div - - 1,485 - - - 1,484 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.03% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % 21.06 % - % - % - % 15.92 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 132.29% 0.00% 0.00% 0.00% 100.00%
Equity
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Net Worth 107,910 108,900 107,910 106,920 105,930 102,959 99,959 5.22%
  QoQ % -0.91% 0.92% 0.93% 0.93% 2.88% 3.00% -
  Horiz. % 107.95% 108.94% 107.95% 106.96% 105.97% 103.00% 100.00%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 98,970 0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.03% -
  Horiz. % 100.03% 100.03% 100.03% 100.03% 100.03% 100.03% 100.00%
Ratio Analysis
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
NP Margin 2.50 % 3.48 % 3.77 % 3.90 % 3.71 % 4.19 % 5.42 % -40.22%
  QoQ % -28.16% -7.69% -3.33% 5.12% -11.46% -22.69% -
  Horiz. % 46.13% 64.21% 69.56% 71.96% 68.45% 77.31% 100.00%
ROE 1.94 % 1.36 % 6.53 % 5.04 % 3.28 % 1.60 % 9.33 % -64.80%
  QoQ % 42.65% -79.17% 29.56% 53.66% 105.00% -82.85% -
  Horiz. % 20.79% 14.58% 69.99% 54.02% 35.16% 17.15% 100.00%
Per Share
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 123.40 60.33 222.21 166.09 112.53 54.95 219.24 -31.76%
  QoQ % 104.54% -72.85% 33.79% 47.60% 104.79% -74.94% -
  Horiz. % 56.29% 27.52% 101.35% 75.76% 51.33% 25.06% 100.00%
EPS 2.11 1.49 7.12 5.45 3.51 1.67 9.42 -63.02%
  QoQ % 41.61% -79.07% 30.64% 55.27% 110.18% -82.27% -
  Horiz. % 22.40% 15.82% 75.58% 57.86% 37.26% 17.73% 100.00%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0900 1.1000 1.0900 1.0800 1.0700 1.0400 1.0100 5.20%
  QoQ % -0.91% 0.92% 0.93% 0.93% 2.88% 2.97% -
  Horiz. % 107.92% 108.91% 107.92% 106.93% 105.94% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
RPS 112.19 54.84 202.01 150.99 102.30 49.95 199.25 -31.74%
  QoQ % 104.58% -72.85% 33.79% 47.60% 104.80% -74.93% -
  Horiz. % 56.31% 27.52% 101.39% 75.78% 51.34% 25.07% 100.00%
EPS 1.92 1.36 6.47 4.95 3.19 1.52 8.56 -62.98%
  QoQ % 41.18% -78.98% 30.71% 55.17% 109.87% -82.24% -
  Horiz. % 22.43% 15.89% 75.58% 57.83% 37.27% 17.76% 100.00%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 1.36 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9909 1.0000 0.9909 0.9818 0.9727 0.9455 0.9179 5.22%
  QoQ % -0.91% 0.92% 0.93% 0.94% 2.88% 3.01% -
  Horiz. % 107.95% 108.94% 107.95% 106.96% 105.97% 103.01% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 31/10/17 31/07/17 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 -
Price 0.7350 0.7600 0.7650 0.7300 0.7400 0.8600 0.9300 -
P/RPS 0.60 1.26 0.34 0.44 0.66 1.57 0.42 26.76%
  QoQ % -52.38% 270.59% -22.73% -33.33% -57.96% 273.81% -
  Horiz. % 142.86% 300.00% 80.95% 104.76% 157.14% 373.81% 100.00%
P/EPS 34.78 50.84 10.74 13.40 21.11 51.54 9.87 131.04%
  QoQ % -31.59% 373.37% -19.85% -36.52% -59.04% 422.19% -
  Horiz. % 352.38% 515.10% 108.81% 135.76% 213.88% 522.19% 100.00%
EY 2.88 1.97 9.31 7.46 4.74 1.94 10.13 -56.66%
  QoQ % 46.19% -78.84% 24.80% 57.38% 144.33% -80.85% -
  Horiz. % 28.43% 19.45% 91.91% 73.64% 46.79% 19.15% 100.00%
DY 0.00 0.00 1.96 0.00 0.00 0.00 1.61 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 121.74% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.67 0.69 0.70 0.68 0.69 0.83 0.92 -19.01%
  QoQ % -2.90% -1.43% 2.94% -1.45% -16.87% -9.78% -
  Horiz. % 72.83% 75.00% 76.09% 73.91% 75.00% 90.22% 100.00%
Price Multiplier on Announcement Date
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Date 13/12/17 25/09/17 23/06/17 17/03/17 09/12/16 30/09/16 24/06/16 -
Price 0.5700 0.7900 0.7150 0.8250 0.7500 0.7900 0.9850 -
P/RPS 0.46 1.31 0.32 0.50 0.67 1.44 0.45 1.47%
  QoQ % -64.89% 309.38% -36.00% -25.37% -53.47% 220.00% -
  Horiz. % 102.22% 291.11% 71.11% 111.11% 148.89% 320.00% 100.00%
P/EPS 26.97 52.84 10.04 15.14 21.39 47.34 10.45 87.83%
  QoQ % -48.96% 426.29% -33.69% -29.22% -54.82% 353.01% -
  Horiz. % 258.09% 505.65% 96.08% 144.88% 204.69% 453.01% 100.00%
EY 3.71 1.89 9.96 6.60 4.67 2.11 9.57 -46.74%
  QoQ % 96.30% -81.02% 50.91% 41.33% 121.33% -77.95% -
  Horiz. % 38.77% 19.75% 104.08% 68.97% 48.80% 22.05% 100.00%
DY 0.00 0.00 2.10 0.00 0.00 0.00 1.52 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 138.16% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.52 0.72 0.66 0.76 0.70 0.76 0.98 -34.38%
  QoQ % -27.78% 9.09% -13.16% 8.57% -7.89% -22.45% -
  Horiz. % 53.06% 73.47% 67.35% 77.55% 71.43% 77.55% 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.
 


 

287  163  526  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.03+0.005 
 SAPNRG 0.71+0.02 
 YTLPOWR 0.78+0.03 
 MYEG 0.805+0.01 
 HSI-C3E 0.44-0.025 
 HSI-H4A 0.2450.00 
 HSI-C3A 0.29-0.015 
 VELESTO 0.29+0.01 
 SAPNRGC58 0.05+0.005 
 YTL 1.03+0.035 
Partners & Brokers