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
31/10/17 31/07/17 30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 CAGR
Revenue 62,445 59,725 55,558 53,024 57,006 54,397 48,824 17.77%
  QoQ % 4.55% 7.50% 4.78% -6.99% 4.80% 11.41% -
  Horiz. % 127.90% 122.33% 113.79% 108.60% 116.76% 111.41% 100.00%
PBT 1,671 2,327 1,666 2,533 2,474 3,917 746 70.94%
  QoQ % -28.19% 39.68% -34.23% 2.38% -36.84% 425.07% -
  Horiz. % 223.99% 311.93% 223.32% 339.54% 331.64% 525.07% 100.00%
Tax -702 -247 215 -252 -619 -1,636 -329 65.51%
  QoQ % -184.21% -214.88% 185.32% 59.29% 62.16% -397.26% -
  Horiz. % 213.37% 75.08% -65.35% 76.60% 188.15% 497.26% 100.00%
NP 969 2,080 1,881 2,281 1,855 2,281 417 75.17%
  QoQ % -53.41% 10.58% -17.54% 22.96% -18.68% 447.00% -
  Horiz. % 232.37% 498.80% 451.08% 547.00% 444.84% 547.00% 100.00%
NP to SH 612 1,480 1,657 1,922 1,819 1,652 337 48.69%
  QoQ % -58.65% -10.68% -13.79% 5.66% 10.11% 390.21% -
  Horiz. % 181.60% 439.17% 491.69% 570.33% 539.76% 490.21% 100.00%
Tax Rate 42.01 % 10.61 % -12.91 % 9.95 % 25.02 % 41.77 % 44.10 % -3.18%
  QoQ % 295.95% 182.18% -229.75% -60.23% -40.10% -5.28% -
  Horiz. % 95.26% 24.06% -29.27% 22.56% 56.73% 94.72% 100.00%
Total Cost 61,476 57,645 53,677 50,743 55,151 52,116 48,407 17.22%
  QoQ % 6.65% 7.39% 5.78% -7.99% 5.82% 7.66% -
  Horiz. % 127.00% 119.08% 110.89% 104.83% 113.93% 107.66% 100.00%
Net Worth 107,910 108,900 107,910 106,920 105,930 102,959 99,989 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%
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 - - - 1,485 -
  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%
Div Payout % - % - % 89.62 % - % - % - % 440.65 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 20.34% 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 99,989 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%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 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 1.55 % 3.48 % 3.39 % 4.30 % 3.25 % 4.19 % 0.85 % 49.10%
  QoQ % -55.46% 2.65% -21.16% 32.31% -22.43% 392.94% -
  Horiz. % 182.35% 409.41% 398.82% 505.88% 382.35% 492.94% 100.00%
ROE 0.57 % 1.36 % 1.54 % 1.80 % 1.72 % 1.60 % 0.34 % 40.99%
  QoQ % -58.09% -11.69% -14.44% 4.65% 7.50% 370.59% -
  Horiz. % 167.65% 400.00% 452.94% 529.41% 505.88% 470.59% 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 63.08 60.33 56.12 53.56 57.58 54.95 49.32 17.77%
  QoQ % 4.56% 7.50% 4.78% -6.98% 4.79% 11.42% -
  Horiz. % 127.90% 122.32% 113.79% 108.60% 116.75% 111.42% 100.00%
EPS 0.62 1.49 1.67 1.94 1.84 1.67 0.34 49.10%
  QoQ % -58.39% -10.78% -13.92% 5.43% 10.18% 391.18% -
  Horiz. % 182.35% 438.24% 491.18% 570.59% 541.18% 491.18% 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 57.34 54.84 51.02 48.69 52.35 49.95 44.83 17.78%
  QoQ % 4.56% 7.49% 4.79% -6.99% 4.80% 11.42% -
  Horiz. % 127.91% 122.33% 113.81% 108.61% 116.77% 111.42% 100.00%
EPS 0.56 1.36 1.52 1.76 1.67 1.52 0.31 48.17%
  QoQ % -58.82% -10.53% -13.64% 5.39% 9.87% 390.32% -
  Horiz. % 180.65% 438.71% 490.32% 567.74% 538.71% 490.32% 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 0.9182 5.20%
  QoQ % -0.91% 0.92% 0.93% 0.94% 2.88% 2.97% -
  Horiz. % 107.92% 108.91% 107.92% 106.93% 105.94% 102.97% 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 1.17 1.26 1.36 1.36 1.29 1.57 1.89 -27.30%
  QoQ % -7.14% -7.35% 0.00% 5.43% -17.83% -16.93% -
  Horiz. % 61.90% 66.67% 71.96% 71.96% 68.25% 83.07% 100.00%
P/EPS 118.90 50.84 45.71 37.60 40.27 51.54 273.20 -42.48%
  QoQ % 133.87% 11.22% 21.57% -6.63% -21.87% -81.13% -
  Horiz. % 43.52% 18.61% 16.73% 13.76% 14.74% 18.87% 100.00%
EY 0.84 1.97 2.19 2.66 2.48 1.94 0.37 72.48%
  QoQ % -57.36% -10.05% -17.67% 7.26% 27.84% 424.32% -
  Horiz. % 227.03% 532.43% 591.89% 718.92% 670.27% 524.32% 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 0.90 1.31 1.27 1.54 1.30 1.44 2.00 -41.19%
  QoQ % -31.30% 3.15% -17.53% 18.46% -9.72% -28.00% -
  Horiz. % 45.00% 65.50% 63.50% 77.00% 65.00% 72.00% 100.00%
P/EPS 92.21 52.84 42.72 42.49 40.82 47.34 289.36 -53.25%
  QoQ % 74.51% 23.69% 0.54% 4.09% -13.77% -83.64% -
  Horiz. % 31.87% 18.26% 14.76% 14.68% 14.11% 16.36% 100.00%
EY 1.08 1.89 2.34 2.35 2.45 2.11 0.35 111.52%
  QoQ % -42.86% -19.23% -0.43% -4.08% 16.11% 502.86% -
  Horiz. % 308.57% 540.00% 668.57% 671.43% 700.00% 602.86% 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.
 


 

293  172  518  1224 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.03+0.005 
 SAPNRG 0.705+0.015 
 YTLPOWR 0.775+0.025 
 HSI-C3E 0.435-0.03 
 MYEG 0.805+0.01 
 HSI-H4A 0.25+0.005 
 HSI-C3A 0.29-0.015 
 SAPNRGC58 0.05+0.005 
 VELESTO 0.29+0.01 
 YTL 1.03+0.035 
Partners & Brokers