Highlights

[KEINHIN] QoQ 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 -     5.66%    YoY -     -49.79%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 55,558 53,024 57,006 54,397 48,824 58,813 59,332 -4.29%
  QoQ % 4.78% -6.99% 4.80% 11.41% -16.98% -0.87% -
  Horiz. % 93.64% 89.37% 96.08% 91.68% 82.29% 99.13% 100.00%
PBT 1,666 2,533 2,474 3,917 746 5,822 5,707 -56.03%
  QoQ % -34.23% 2.38% -36.84% 425.07% -87.19% 2.02% -
  Horiz. % 29.19% 44.38% 43.35% 68.64% 13.07% 102.02% 100.00%
Tax 215 -252 -619 -1,636 -329 -1,410 -1,765 -
  QoQ % 185.32% 59.29% 62.16% -397.26% 76.67% 20.11% -
  Horiz. % -12.18% 14.28% 35.07% 92.69% 18.64% 79.89% 100.00%
NP 1,881 2,281 1,855 2,281 417 4,412 3,942 -38.96%
  QoQ % -17.54% 22.96% -18.68% 447.00% -90.55% 11.92% -
  Horiz. % 47.72% 57.86% 47.06% 57.86% 10.58% 111.92% 100.00%
NP to SH 1,657 1,922 1,819 1,652 337 3,828 3,047 -33.40%
  QoQ % -13.79% 5.66% 10.11% 390.21% -91.20% 25.63% -
  Horiz. % 54.38% 63.08% 59.70% 54.22% 11.06% 125.63% 100.00%
Tax Rate -12.91 % 9.95 % 25.02 % 41.77 % 44.10 % 24.22 % 30.93 % -
  QoQ % -229.75% -60.23% -40.10% -5.28% 82.08% -21.69% -
  Horiz. % -41.74% 32.17% 80.89% 135.05% 142.58% 78.31% 100.00%
Total Cost 53,677 50,743 55,151 52,116 48,407 54,401 55,390 -2.07%
  QoQ % 5.78% -7.99% 5.82% 7.66% -11.02% -1.79% -
  Horiz. % 96.91% 91.61% 99.57% 94.09% 87.39% 98.21% 100.00%
Net Worth 108,151 106,997 105,778 102,879 100,108 101,882 99,917 5.43%
  QoQ % 1.08% 1.15% 2.82% 2.77% -1.74% 1.97% -
  Horiz. % 108.24% 107.09% 105.87% 102.96% 100.19% 101.97% 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 1,488 - - - 1,486 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.10% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % 89.82 % - % - % - % 441.18 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 20.36% 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 108,151 106,997 105,778 102,879 100,108 101,882 99,917 5.43%
  QoQ % 1.08% 1.15% 2.82% 2.77% -1.74% 1.97% -
  Horiz. % 108.24% 107.09% 105.87% 102.96% 100.19% 101.97% 100.00%
NOSH 99,221 99,072 98,858 98,922 99,117 98,914 98,928 0.20%
  QoQ % 0.15% 0.22% -0.06% -0.20% 0.21% -0.01% -
  Horiz. % 100.30% 100.15% 99.93% 99.99% 100.19% 99.99% 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 3.39 % 4.30 % 3.25 % 4.19 % 0.85 % 7.50 % 6.64 % -36.15%
  QoQ % -21.16% 32.31% -22.43% 392.94% -88.67% 12.95% -
  Horiz. % 51.05% 64.76% 48.95% 63.10% 12.80% 112.95% 100.00%
ROE 1.53 % 1.80 % 1.72 % 1.61 % 0.34 % 3.76 % 3.05 % -36.89%
  QoQ % -15.00% 4.65% 6.83% 373.53% -90.96% 23.28% -
  Horiz. % 50.16% 59.02% 56.39% 52.79% 11.15% 123.28% 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 55.99 53.52 57.66 54.99 49.26 59.46 59.97 -4.48%
  QoQ % 4.62% -7.18% 4.86% 11.63% -17.15% -0.85% -
  Horiz. % 93.36% 89.24% 96.15% 91.70% 82.14% 99.15% 100.00%
EPS 1.67 1.94 1.84 1.67 0.34 3.87 3.08 -33.53%
  QoQ % -13.92% 5.43% 10.18% 391.18% -91.21% 25.65% -
  Horiz. % 54.22% 62.99% 59.74% 54.22% 11.04% 125.65% 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 55.99 53.44 57.45 54.82 49.21 59.27 59.80 -4.30%
  QoQ % 4.77% -6.98% 4.80% 11.40% -16.97% -0.89% -
  Horiz. % 93.63% 89.36% 96.07% 91.67% 82.29% 99.11% 100.00%
EPS 1.67 1.94 1.83 1.66 0.34 3.86 3.07 -33.39%
  QoQ % -13.92% 6.01% 10.24% 388.24% -91.19% 25.73% -
  Horiz. % 54.40% 63.19% 59.61% 54.07% 11.07% 125.73% 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 1.0784 1.0661 1.0369 1.0089 1.0268 1.0070 5.43%
  QoQ % 1.08% 1.15% 2.82% 2.78% -1.74% 1.97% -
  Horiz. % 108.24% 107.09% 105.87% 102.97% 100.19% 101.97% 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 1.37 1.36 1.28 1.56 1.89 1.62 0.93 29.50%
  QoQ % 0.74% 6.25% -17.95% -17.46% 16.67% 74.19% -
  Horiz. % 147.31% 146.24% 137.63% 167.74% 203.23% 174.19% 100.00%
P/EPS 45.81 37.63 40.22 51.50 273.53 24.94 18.02 86.37%
  QoQ % 21.74% -6.44% -21.90% -81.17% 996.75% 38.40% -
  Horiz. % 254.22% 208.82% 223.20% 285.79% 1,517.92% 138.40% 100.00%
EY 2.18 2.66 2.49 1.94 0.37 4.01 5.55 -46.40%
  QoQ % -18.05% 6.83% 28.35% 424.32% -90.77% -27.75% -
  Horiz. % 39.28% 47.93% 44.86% 34.95% 6.67% 72.25% 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 1.28 1.54 1.30 1.44 2.00 1.60 1.11 9.98%
  QoQ % -16.88% 18.46% -9.72% -28.00% 25.00% 44.14% -
  Horiz. % 115.32% 138.74% 117.12% 129.73% 180.18% 144.14% 100.00%
P/EPS 42.81 42.53 40.76 47.31 289.71 24.55 21.59 57.90%
  QoQ % 0.66% 4.34% -13.84% -83.67% 1,080.08% 13.71% -
  Horiz. % 198.29% 196.99% 188.79% 219.13% 1,341.87% 113.71% 100.00%
EY 2.34 2.35 2.45 2.11 0.35 4.07 4.63 -36.58%
  QoQ % -0.43% -4.08% 16.11% 502.86% -91.40% -12.10% -
  Horiz. % 50.54% 50.76% 52.92% 45.57% 7.56% 87.90% 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