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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Revenue 219,236 224,206 191,376 158,782 153,690 172,042 163,712 4.98%
  YoY % -2.22% 17.16% 20.53% 3.31% -10.67% 5.09% -
  Horiz. % 133.92% 136.95% 116.90% 96.99% 93.88% 105.09% 100.00%
PBT 11,898 20,657 6,794 5,304 3,062 12,749 11,373 0.75%
  YoY % -42.40% 204.02% 28.10% 73.18% -75.98% 12.10% -
  Horiz. % 104.62% 181.63% 59.74% 46.64% 26.93% 112.10% 100.00%
Tax -3,342 -5,549 -1,689 -1,229 -1,213 -2,918 -1,562 13.50%
  YoY % 39.76% -228.49% -37.42% -1.32% 58.43% -86.77% -
  Horiz. % 213.91% 355.12% 108.11% 78.67% 77.65% 186.77% 100.00%
NP 8,556 15,108 5,105 4,074 1,849 9,830 9,810 -2.25%
  YoY % -43.37% 195.93% 25.29% 120.33% -81.19% 0.20% -
  Horiz. % 87.21% 154.00% 52.04% 41.53% 18.85% 100.20% 100.00%
NP to SH 7,190 11,981 3,701 2,328 333 8,380 8,948 -3.58%
  YoY % -39.98% 223.70% 58.99% 598.40% -96.02% -6.35% -
  Horiz. % 80.36% 133.90% 41.36% 26.02% 3.73% 93.65% 100.00%
Tax Rate 28.09 % 26.86 % 24.86 % 23.18 % 39.62 % 22.89 % 13.74 % 12.65%
  YoY % 4.58% 8.05% 7.25% -41.49% 73.09% 66.59% -
  Horiz. % 204.44% 195.49% 180.93% 168.70% 288.36% 166.59% 100.00%
Total Cost 210,680 209,098 186,270 154,708 151,841 162,212 153,901 5.37%
  YoY % 0.76% 12.26% 20.40% 1.89% -6.39% 5.40% -
  Horiz. % 136.89% 135.87% 121.03% 100.52% 98.66% 105.40% 100.00%
Net Worth 106,870 101,933 90,219 88,292 88,999 88,088 82,155 4.48%
  YoY % 4.84% 12.98% 2.18% -0.80% 1.03% 7.22% -
  Horiz. % 130.08% 124.07% 109.82% 107.47% 108.33% 107.22% 100.00%
Dividend
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 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
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Net Worth 106,870 101,933 90,219 88,292 88,999 88,088 82,155 4.48%
  YoY % 4.84% 12.98% 2.18% -0.80% 1.03% 7.22% -
  Horiz. % 130.08% 124.07% 109.82% 107.47% 108.33% 107.22% 100.00%
NOSH 98,954 98,964 99,142 99,204 99,999 98,976 98,982 -0.00%
  YoY % -0.01% -0.18% -0.06% -0.80% 1.03% -0.01% -
  Horiz. % 99.97% 99.98% 100.16% 100.22% 101.03% 99.99% 100.00%
Ratio Analysis
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
NP Margin 3.90 % 6.74 % 2.67 % 2.57 % 1.20 % 5.71 % 5.99 % -6.90%
  YoY % -42.14% 152.43% 3.89% 114.17% -78.98% -4.67% -
  Horiz. % 65.11% 112.52% 44.57% 42.90% 20.03% 95.33% 100.00%
ROE 6.73 % 11.75 % 4.10 % 2.64 % 0.37 % 9.51 % 10.89 % -7.70%
  YoY % -42.72% 186.59% 55.30% 613.51% -96.11% -12.67% -
  Horiz. % 61.80% 107.90% 37.65% 24.24% 3.40% 87.33% 100.00%
Per Share
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 221.55 226.55 193.03 160.06 153.69 173.82 165.40 4.99%
  YoY % -2.21% 17.37% 20.60% 4.14% -11.58% 5.09% -
  Horiz. % 133.95% 136.97% 116.70% 96.77% 92.92% 105.09% 100.00%
EPS 7.27 12.11 3.73 2.35 0.33 8.47 9.04 -3.56%
  YoY % -39.97% 224.66% 58.72% 612.12% -96.10% -6.31% -
  Horiz. % 80.42% 133.96% 41.26% 26.00% 3.65% 93.69% 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 1.0800 1.0300 0.9100 0.8900 0.8900 0.8900 0.8300 4.48%
  YoY % 4.85% 13.19% 2.25% 0.00% 0.00% 7.23% -
  Horiz. % 130.12% 124.10% 109.64% 107.23% 107.23% 107.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 99,221
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 220.96 225.97 192.88 160.03 154.90 173.39 165.00 4.98%
  YoY % -2.22% 17.16% 20.53% 3.31% -10.66% 5.08% -
  Horiz. % 133.92% 136.95% 116.90% 96.99% 93.88% 105.08% 100.00%
EPS 7.25 12.08 3.73 2.35 0.34 8.45 9.02 -3.57%
  YoY % -39.98% 223.86% 58.72% 591.18% -95.98% -6.32% -
  Horiz. % 80.38% 133.92% 41.35% 26.05% 3.77% 93.68% 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 1.0771 1.0273 0.9093 0.8898 0.8970 0.8878 0.8280 4.48%
  YoY % 4.85% 12.98% 2.19% -0.80% 1.04% 7.22% -
  Horiz. % 130.08% 124.07% 109.82% 107.46% 108.33% 107.22% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 31/01/17 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 -
Price 0.7300 0.9650 0.3850 0.3500 0.3700 0.4800 0.4200 -
P/RPS 0.33 0.43 0.20 0.22 0.24 0.28 0.25 4.73%
  YoY % -23.26% 115.00% -9.09% -8.33% -14.29% 12.00% -
  Horiz. % 132.00% 172.00% 80.00% 88.00% 96.00% 112.00% 100.00%
P/EPS 10.05 7.97 10.31 14.91 111.00 5.67 4.65 13.69%
  YoY % 26.10% -22.70% -30.85% -86.57% 1,857.67% 21.94% -
  Horiz. % 216.13% 171.40% 221.72% 320.65% 2,387.10% 121.94% 100.00%
EY 9.95 12.55 9.70 6.70 0.90 17.64 21.52 -12.05%
  YoY % -20.72% 29.38% 44.78% 644.44% -94.90% -18.03% -
  Horiz. % 46.24% 58.32% 45.07% 31.13% 4.18% 81.97% 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 0.68 0.94 0.42 0.39 0.42 0.54 0.51 4.91%
  YoY % -27.66% 123.81% 7.69% -7.14% -22.22% 5.88% -
  Horiz. % 133.33% 184.31% 82.35% 76.47% 82.35% 105.88% 100.00%
Price Multiplier on Announcement Date
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
Date 17/03/17 16/03/16 27/03/15 28/03/14 22/03/13 23/03/12 25/03/11 -
Price 0.8250 0.9500 0.4250 0.3750 0.3600 0.5100 0.4200 -
P/RPS 0.37 0.42 0.22 0.23 0.23 0.29 0.25 6.75%
  YoY % -11.90% 90.91% -4.35% 0.00% -20.69% 16.00% -
  Horiz. % 148.00% 168.00% 88.00% 92.00% 92.00% 116.00% 100.00%
P/EPS 11.35 7.85 11.38 15.98 108.00 6.02 4.65 16.02%
  YoY % 44.59% -31.02% -28.79% -85.20% 1,694.02% 29.46% -
  Horiz. % 244.09% 168.82% 244.73% 343.66% 2,322.58% 129.46% 100.00%
EY 8.81 12.74 8.78 6.26 0.93 16.60 21.52 -13.82%
  YoY % -30.85% 45.10% 40.26% 573.12% -94.40% -22.86% -
  Horiz. % 40.94% 59.20% 40.80% 29.09% 4.32% 77.14% 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 0.76 0.92 0.47 0.42 0.40 0.57 0.51 6.87%
  YoY % -17.39% 95.74% 11.90% 5.00% -29.82% 11.76% -
  Horiz. % 149.02% 180.39% 92.16% 82.35% 78.43% 111.76% 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