Highlights

[KEINHIN] YoY 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?  YoY % Horiz. %

Cumulative 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 164,427 168,155 143,532 119,087 115,268 129,032 122,784 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 8,924 15,493 5,096 3,978 2,297 9,562 8,530 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 -2,507 -4,162 -1,267 -922 -910 -2,189 -1,172 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 6,417 11,331 3,829 3,056 1,387 7,373 7,358 -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 5,393 8,986 2,776 1,746 250 6,285 6,711 -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 158,010 156,824 139,703 116,031 113,881 121,659 115,426 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 90,220 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 90,220 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 99,204 100,000 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 5.05 % 8.82 % 3.08 % 1.98 % 0.28 % 7.13 % 8.17 % -7.70%
  YoY % -42.74% 186.36% 55.56% 607.14% -96.07% -12.73% -
  Horiz. % 61.81% 107.96% 37.70% 24.24% 3.43% 87.27% 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 166.16 169.91 144.77 120.04 115.27 130.37 124.05 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 5.45 9.08 2.80 1.76 0.25 6.35 6.78 -3.57%
  YoY % -39.98% 224.29% 59.09% 604.00% -96.06% -6.34% -
  Horiz. % 80.38% 133.92% 41.30% 25.96% 3.69% 93.66% 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 - 108,900
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 150.99 154.41 131.80 109.35 105.85 118.49 112.75 4.98%
  YoY % -2.21% 17.15% 20.53% 3.31% -10.67% 5.09% -
  Horiz. % 133.92% 136.95% 116.90% 96.98% 93.88% 105.09% 100.00%
EPS 4.95 8.25 2.55 1.60 0.23 5.77 6.16 -3.58%
  YoY % -40.00% 223.53% 59.37% 595.65% -96.01% -6.33% -
  Horiz. % 80.36% 133.93% 41.40% 25.97% 3.73% 93.67% 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 0.9814 0.9360 0.8285 0.8108 0.8173 0.8089 0.7544 4.48%
  YoY % 4.85% 12.98% 2.18% -0.80% 1.04% 7.22% -
  Horiz. % 130.09% 124.07% 109.82% 107.48% 108.34% 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 0.44 0.57 0.27 0.29 0.32 0.37 0.34 4.39%
  YoY % -22.81% 111.11% -6.90% -9.38% -13.51% 8.82% -
  Horiz. % 129.41% 167.65% 79.41% 85.29% 94.12% 108.82% 100.00%
P/EPS 13.39 10.63 13.75 19.89 148.00 7.56 6.19 13.71%
  YoY % 25.96% -22.69% -30.87% -86.56% 1,857.67% 22.13% -
  Horiz. % 216.32% 171.73% 222.13% 321.32% 2,390.95% 122.13% 100.00%
EY 7.47 9.41 7.27 5.03 0.68 13.23 16.14 -12.04%
  YoY % -20.62% 29.44% 44.53% 639.71% -94.86% -18.03% -
  Horiz. % 46.28% 58.30% 45.04% 31.16% 4.21% 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 0.50 0.56 0.29 0.31 0.31 0.39 0.34 6.63%
  YoY % -10.71% 93.10% -6.45% 0.00% -20.51% 14.71% -
  Horiz. % 147.06% 164.71% 85.29% 91.18% 91.18% 114.71% 100.00%
P/EPS 15.14 10.46 15.18 21.31 144.00 8.03 6.19 16.06%
  YoY % 44.74% -31.09% -28.77% -85.20% 1,693.28% 29.73% -
  Horiz. % 244.59% 168.98% 245.23% 344.26% 2,326.33% 129.73% 100.00%
EY 6.61 9.56 6.59 4.69 0.69 12.45 16.14 -13.81%
  YoY % -30.86% 45.07% 40.51% 579.71% -94.46% -22.86% -
  Horiz. % 40.95% 59.23% 40.83% 29.06% 4.28% 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.
 


 

396  350  500  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KAB 0.30+0.05 
 DGB 0.14+0.03 
 PUC 0.2050.00 
 TRIVE 0.080.00 
 HIBISCS 0.775+0.015 
 DGSB 0.0850.00 
 HUBLINE 0.1250.00 
 NETX 0.050.00 
 DGB-WA 0.03+0.005 
 ASIABIO 0.210.00 
Partners & Brokers