Highlights

[KEINHIN] YoY Quarter Result on 2012-01-31 [#3]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 23-Mar-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2012
Quarter 31-Jan-2012  [#3]
Profit Trend QoQ -     -109.27%    YoY -     -118.77%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Revenue 46,147 39,461 38,508 37,990 41,316 37,593 37,154 3.68%
  YoY % 16.94% 2.47% 1.36% -8.05% 9.90% 1.18% -
  Horiz. % 124.20% 106.21% 103.64% 102.25% 111.20% 101.18% 100.00%
PBT 1,149 2,307 1,353 312 2,061 1,725 346 22.13%
  YoY % -50.20% 70.51% 333.65% -84.86% 19.48% 398.55% -
  Horiz. % 332.08% 666.76% 391.04% 90.17% 595.66% 498.55% 100.00%
Tax -185 -513 -768 -348 -271 -350 -110 9.05%
  YoY % 63.94% 33.20% -120.69% -28.41% 22.57% -218.18% -
  Horiz. % 168.18% 466.36% 698.18% 316.36% 246.36% 318.18% 100.00%
NP 964 1,794 585 -36 1,790 1,375 236 26.42%
  YoY % -46.27% 206.67% 1,725.00% -102.01% 30.18% 482.63% -
  Horiz. % 408.47% 760.17% 247.88% -15.25% 758.47% 582.63% 100.00%
NP to SH 674 1,224 363 -292 1,556 1,330 428 7.86%
  YoY % -44.93% 237.19% 224.32% -118.77% 16.99% 210.75% -
  Horiz. % 157.48% 285.98% 84.81% -68.22% 363.55% 310.75% 100.00%
Tax Rate 16.10 % 22.24 % 56.76 % 111.54 % 13.15 % 20.29 % 31.79 % -10.72%
  YoY % -27.61% -60.82% -49.11% 748.21% -35.19% -36.17% -
  Horiz. % 50.64% 69.96% 178.55% 350.87% 41.37% 63.83% 100.00%
Total Cost 45,183 37,667 37,923 38,026 39,526 36,218 36,918 3.42%
  YoY % 19.95% -0.68% -0.27% -3.79% 9.13% -1.90% -
  Horiz. % 122.39% 102.03% 102.72% 103.00% 107.06% 98.10% 100.00%
Net Worth 90,197 87,851 87,316 89,613 82,259 76,425 72,660 3.67%
  YoY % 2.67% 0.61% -2.56% 8.94% 7.63% 5.18% -
  Horiz. % 124.13% 120.91% 120.17% 123.33% 113.21% 105.18% 100.00%
Dividend
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 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
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Net Worth 90,197 87,851 87,316 89,613 82,259 76,425 72,660 3.67%
  YoY % 2.67% 0.61% -2.56% 8.94% 7.63% 5.18% -
  Horiz. % 124.13% 120.91% 120.17% 123.33% 113.21% 105.18% 100.00%
NOSH 99,117 98,709 98,108 100,689 99,108 99,253 99,534 -0.07%
  YoY % 0.41% 0.61% -2.56% 1.60% -0.15% -0.28% -
  Horiz. % 99.58% 99.17% 98.57% 101.16% 99.57% 99.72% 100.00%
Ratio Analysis
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
NP Margin 2.09 % 4.55 % 1.52 % -0.09 % 4.33 % 3.66 % 0.64 % 21.79%
  YoY % -54.07% 199.34% 1,788.89% -102.08% 18.31% 471.88% -
  Horiz. % 326.56% 710.94% 237.50% -14.06% 676.56% 571.88% 100.00%
ROE 0.75 % 1.39 % 0.42 % -0.33 % 1.89 % 1.74 % 0.59 % 4.08%
  YoY % -46.04% 230.95% 227.27% -117.46% 8.62% 194.92% -
  Horiz. % 127.12% 235.59% 71.19% -55.93% 320.34% 294.92% 100.00%
Per Share
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 46.56 39.98 39.25 37.73 41.69 37.88 37.33 3.75%
  YoY % 16.46% 1.86% 4.03% -9.50% 10.06% 1.47% -
  Horiz. % 124.73% 107.10% 105.14% 101.07% 111.68% 101.47% 100.00%
EPS 0.68 1.24 0.37 -0.29 1.57 1.34 0.43 7.93%
  YoY % -45.16% 235.14% 227.59% -118.47% 17.16% 211.63% -
  Horiz. % 158.14% 288.37% 86.05% -67.44% 365.12% 311.63% 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 0.9100 0.8900 0.8900 0.8900 0.8300 0.7700 0.7300 3.74%
  YoY % 2.25% 0.00% 0.00% 7.23% 7.79% 5.48% -
  Horiz. % 124.66% 121.92% 121.92% 121.92% 113.70% 105.48% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
RPS 42.38 36.24 35.36 34.89 37.94 34.52 34.12 3.68%
  YoY % 16.94% 2.49% 1.35% -8.04% 9.91% 1.17% -
  Horiz. % 124.21% 106.21% 103.63% 102.26% 111.20% 101.17% 100.00%
EPS 0.62 1.12 0.33 -0.27 1.43 1.22 0.39 8.03%
  YoY % -44.64% 239.39% 222.22% -118.88% 17.21% 212.82% -
  Horiz. % 158.97% 287.18% 84.62% -69.23% 366.67% 312.82% 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 0.8283 0.8067 0.8018 0.8229 0.7554 0.7018 0.6672 3.67%
  YoY % 2.68% 0.61% -2.56% 8.94% 7.64% 5.19% -
  Horiz. % 124.15% 120.91% 120.17% 123.34% 113.22% 105.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 -
Price 0.3850 0.3500 0.3700 0.4800 0.4200 0.4100 0.3000 -
P/RPS 0.83 0.88 0.94 1.27 1.01 1.08 0.80 0.62%
  YoY % -5.68% -6.38% -25.98% 25.74% -6.48% 35.00% -
  Horiz. % 103.75% 110.00% 117.50% 158.75% 126.25% 135.00% 100.00%
P/EPS 56.62 28.23 100.00 -165.52 26.75 30.60 69.77 -3.42%
  YoY % 100.57% -71.77% 160.42% -718.77% -12.58% -56.14% -
  Horiz. % 81.15% 40.46% 143.33% -237.24% 38.34% 43.86% 100.00%
EY 1.77 3.54 1.00 -0.60 3.74 3.27 1.43 3.62%
  YoY % -50.00% 254.00% 266.67% -116.04% 14.37% 128.67% -
  Horiz. % 123.78% 247.55% 69.93% -41.96% 261.54% 228.67% 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 0.42 0.39 0.42 0.54 0.51 0.53 0.41 0.40%
  YoY % 7.69% -7.14% -22.22% 5.88% -3.77% 29.27% -
  Horiz. % 102.44% 95.12% 102.44% 131.71% 124.39% 129.27% 100.00%
Price Multiplier on Announcement Date
31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 CAGR
Date 27/03/15 28/03/14 22/03/13 23/03/12 25/03/11 25/03/10 24/03/09 -
Price 0.4250 0.3750 0.3600 0.5100 0.4200 0.3700 0.3800 -
P/RPS 0.91 0.94 0.92 1.35 1.01 0.98 1.02 -1.88%
  YoY % -3.19% 2.17% -31.85% 33.66% 3.06% -3.92% -
  Horiz. % 89.22% 92.16% 90.20% 132.35% 99.02% 96.08% 100.00%
P/EPS 62.50 30.24 97.30 -175.86 26.75 27.61 88.37 -5.61%
  YoY % 106.68% -68.92% 155.33% -757.42% -3.11% -68.76% -
  Horiz. % 70.73% 34.22% 110.11% -199.00% 30.27% 31.24% 100.00%
EY 1.60 3.31 1.03 -0.57 3.74 3.62 1.13 5.96%
  YoY % -51.66% 221.36% 280.70% -115.24% 3.31% 220.35% -
  Horiz. % 141.59% 292.92% 91.15% -50.44% 330.97% 320.35% 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 0.47 0.42 0.40 0.57 0.51 0.48 0.52 -1.67%
  YoY % 11.90% 5.00% -29.82% 11.76% 6.25% -7.69% -
  Horiz. % 90.38% 80.77% 76.92% 109.62% 98.08% 92.31% 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.
 


 

377  382  501  626 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.065-0.005 
 AAX 0.36-0.02 
 DGB 0.145+0.015 
 BORNOIL 0.09-0.005 
 HUBLINE 0.120.00 
 SIME 8.94+0.01 
 MASTEEL 1.51+0.19 
 HIBISCS 0.765+0.005 
 DIGI 4.41-0.26 
 LIONIND 1.43-0.18 

TOP ARTICLES

1. (Icon) Supermax (3) - Turning Around Icon8888 Gossips About Stocks
2. Super uptrend stocks Annjoo, Padini, Penta, Pmetal
3. 去AGM到底可以得到什么?EKOVEST AGM 篇 西山股庄
4. [转贴] 5098 Masteel 2017-Q3业绩 - Leo Ting Good Articles to Share
5. Mplus Market Pulse - 24 Nov 2017 M+ Online Research Articles
Partners & Brokers