Highlights

[KEINHIN] YoY Annualized 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 -     3.58%    YoY -     -39.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 242,686 219,236 224,206 191,376 158,782 153,690 172,042 5.90%
  YoY % 10.70% -2.22% 17.16% 20.53% 3.31% -10.67% -
  Horiz. % 141.06% 127.43% 130.32% 111.24% 92.29% 89.33% 100.00%
PBT 6,173 11,898 20,657 6,794 5,304 3,062 12,749 -11.38%
  YoY % -48.12% -42.40% 204.02% 28.10% 73.18% -75.98% -
  Horiz. % 48.42% 93.33% 162.03% 53.29% 41.60% 24.02% 100.00%
Tax -1,970 -3,342 -5,549 -1,689 -1,229 -1,213 -2,918 -6.33%
  YoY % 41.05% 39.76% -228.49% -37.42% -1.32% 58.43% -
  Horiz. % 67.52% 114.53% 190.13% 57.88% 42.12% 41.57% 100.00%
NP 4,202 8,556 15,108 5,105 4,074 1,849 9,830 -13.19%
  YoY % -50.88% -43.37% 195.93% 25.29% 120.33% -81.19% -
  Horiz. % 42.75% 87.03% 153.68% 51.93% 41.45% 18.81% 100.00%
NP to SH 1,914 7,190 11,981 3,701 2,328 333 8,380 -21.79%
  YoY % -73.37% -39.98% 223.70% 58.99% 598.40% -96.02% -
  Horiz. % 22.85% 85.81% 142.98% 44.17% 27.78% 3.98% 100.00%
Tax Rate 31.92 % 28.09 % 26.86 % 24.86 % 23.18 % 39.62 % 22.89 % 5.69%
  YoY % 13.63% 4.58% 8.05% 7.25% -41.49% 73.09% -
  Horiz. % 139.45% 122.72% 117.34% 108.61% 101.27% 173.09% 100.00%
Total Cost 238,484 210,680 209,098 186,270 154,708 151,841 162,212 6.63%
  YoY % 13.20% 0.76% 12.26% 20.40% 1.89% -6.39% -
  Horiz. % 147.02% 129.88% 128.90% 114.83% 95.37% 93.61% 100.00%
Net Worth 105,633 106,920 101,969 90,090 88,109 88,109 88,088 3.07%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% 0.02% -
  Horiz. % 119.92% 121.38% 115.76% 102.27% 100.02% 100.02% 100.00%
Dividend
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Net Worth 105,633 106,920 101,969 90,090 88,109 88,109 88,088 3.07%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% 0.02% -
  Horiz. % 119.92% 121.38% 115.76% 102.27% 100.02% 100.02% 100.00%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 98,976 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 110.03% 100.02% 100.02% 100.02% 100.02% 100.02% 100.00%
Ratio Analysis
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
NP Margin 1.73 % 3.90 % 6.74 % 2.67 % 2.57 % 1.20 % 5.71 % -18.03%
  YoY % -55.64% -42.14% 152.43% 3.89% 114.17% -78.98% -
  Horiz. % 30.30% 68.30% 118.04% 46.76% 45.01% 21.02% 100.00%
ROE 1.81 % 6.73 % 11.75 % 4.11 % 2.64 % 0.38 % 9.51 % -24.14%
  YoY % -73.11% -42.72% 185.89% 55.68% 594.74% -96.00% -
  Horiz. % 19.03% 70.77% 123.55% 43.22% 27.76% 4.00% 100.00%
Per Share
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 222.85 221.45 226.47 193.31 160.39 155.24 173.82 4.22%
  YoY % 0.63% -2.22% 17.15% 20.52% 3.32% -10.69% -
  Horiz. % 128.21% 127.40% 130.29% 111.21% 92.27% 89.31% 100.00%
EPS 1.76 7.27 12.11 3.73 2.35 0.33 8.47 -23.02%
  YoY % -75.79% -39.97% 224.66% 58.72% 612.12% -96.10% -
  Horiz. % 20.78% 85.83% 142.98% 44.04% 27.74% 3.90% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9700 1.0800 1.0300 0.9100 0.8900 0.8900 0.8900 1.44%
  YoY % -10.19% 4.85% 13.19% 2.25% 0.00% 0.00% -
  Horiz. % 108.99% 121.35% 115.73% 102.25% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 222.85 201.32 205.88 175.74 145.81 141.13 157.98 5.90%
  YoY % 10.69% -2.21% 17.15% 20.53% 3.32% -10.67% -
  Horiz. % 141.06% 127.43% 130.32% 111.24% 92.30% 89.33% 100.00%
EPS 1.76 6.60 11.00 3.40 2.14 0.31 7.70 -21.79%
  YoY % -73.33% -40.00% 223.53% 58.88% 590.32% -95.97% -
  Horiz. % 22.86% 85.71% 142.86% 44.16% 27.79% 4.03% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9700 0.9818 0.9364 0.8273 0.8091 0.8091 0.8089 3.07%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% 0.02% -
  Horiz. % 119.92% 121.37% 115.76% 102.27% 100.02% 100.02% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 -
Price 0.5300 0.7300 0.9650 0.3850 0.3500 0.3700 0.4800 -
P/RPS 0.24 0.33 0.43 0.20 0.22 0.24 0.28 -2.53%
  YoY % -27.27% -23.26% 115.00% -9.09% -8.33% -14.29% -
  Horiz. % 85.71% 117.86% 153.57% 71.43% 78.57% 85.71% 100.00%
P/EPS 30.14 10.05 7.97 10.30 14.88 109.89 5.67 32.07%
  YoY % 199.90% 26.10% -22.62% -30.78% -86.46% 1,838.10% -
  Horiz. % 531.57% 177.25% 140.56% 181.66% 262.43% 1,938.10% 100.00%
EY 3.32 9.95 12.54 9.71 6.72 0.91 17.64 -24.28%
  YoY % -66.63% -20.65% 29.15% 44.49% 638.46% -94.84% -
  Horiz. % 18.82% 56.41% 71.09% 55.05% 38.10% 5.16% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.55 0.68 0.94 0.42 0.39 0.42 0.54 0.31%
  YoY % -19.12% -27.66% 123.81% 7.69% -7.14% -22.22% -
  Horiz. % 101.85% 125.93% 174.07% 77.78% 72.22% 77.78% 100.00%
Price Multiplier on Announcement Date
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Date 23/03/18 17/03/17 16/03/16 27/03/15 28/03/14 22/03/13 23/03/12 -
Price 0.4700 0.8250 0.9500 0.4250 0.3750 0.3600 0.5100 -
P/RPS 0.21 0.37 0.42 0.22 0.23 0.23 0.29 -5.23%
  YoY % -43.24% -11.90% 90.91% -4.35% 0.00% -20.69% -
  Horiz. % 72.41% 127.59% 144.83% 75.86% 79.31% 79.31% 100.00%
P/EPS 26.73 11.36 7.85 11.37 15.95 106.92 6.02 28.17%
  YoY % 135.30% 44.71% -30.96% -28.71% -85.08% 1,676.08% -
  Horiz. % 444.02% 188.70% 130.40% 188.87% 264.95% 1,776.08% 100.00%
EY 3.74 8.80 12.74 8.80 6.27 0.94 16.60 -21.98%
  YoY % -57.50% -30.93% 44.77% 40.35% 567.02% -94.34% -
  Horiz. % 22.53% 53.01% 76.75% 53.01% 37.77% 5.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.48 0.76 0.92 0.47 0.42 0.40 0.57 -2.82%
  YoY % -36.84% -17.39% 95.74% 11.90% 5.00% -29.82% -
  Horiz. % 84.21% 133.33% 161.40% 82.46% 73.68% 70.18% 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.
 


 

296  181  531  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.03+0.005 
 SAPNRG 0.70+0.01 
 YTLPOWR 0.775+0.025 
 MYEG 0.78-0.015 
 HSI-C3E 0.435-0.03 
 HSI-H4A 0.25+0.005 
 HSI-C3A 0.29-0.015 
 VELESTO 0.29+0.01 
 SAPNRGC58 0.05+0.005 
 YTL 1.03+0.035 
Partners & Brokers