Highlights

[KEINHIN] YoY Quarter Result on 2014-01-31 [#3]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 28-Mar-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2014
Quarter 31-Jan-2014  [#3]
Profit Trend QoQ -     71.91%    YoY -     237.19%
Quarter Report


View:


Show?  YoY % Horiz. %

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 53,024 58,813 46,147 39,461 38,508 37,990 41,316 4.24%
  YoY % -9.84% 27.45% 16.94% 2.47% 1.36% -8.05% -
  Horiz. % 128.34% 142.35% 111.69% 95.51% 93.20% 91.95% 100.00%
PBT 2,533 5,822 1,149 2,307 1,353 312 2,061 3.49%
  YoY % -56.49% 406.70% -50.20% 70.51% 333.65% -84.86% -
  Horiz. % 122.90% 282.48% 55.75% 111.94% 65.65% 15.14% 100.00%
Tax -252 -1,410 -185 -513 -768 -348 -271 -1.20%
  YoY % 82.13% -662.16% 63.94% 33.20% -120.69% -28.41% -
  Horiz. % 92.99% 520.30% 68.27% 189.30% 283.39% 128.41% 100.00%
NP 2,281 4,412 964 1,794 585 -36 1,790 4.12%
  YoY % -48.30% 357.68% -46.27% 206.67% 1,725.00% -102.01% -
  Horiz. % 127.43% 246.48% 53.85% 100.22% 32.68% -2.01% 100.00%
NP to SH 1,922 3,828 674 1,224 363 -292 1,556 3.58%
  YoY % -49.79% 467.95% -44.93% 237.19% 224.32% -118.77% -
  Horiz. % 123.52% 246.02% 43.32% 78.66% 23.33% -18.77% 100.00%
Tax Rate 9.95 % 24.22 % 16.10 % 22.24 % 56.76 % 111.54 % 13.15 % -4.54%
  YoY % -58.92% 50.43% -27.61% -60.82% -49.11% 748.21% -
  Horiz. % 75.67% 184.18% 122.43% 169.13% 431.64% 848.21% 100.00%
Total Cost 50,743 54,401 45,183 37,667 37,923 38,026 39,526 4.25%
  YoY % -6.72% 20.40% 19.95% -0.68% -0.27% -3.79% -
  Horiz. % 128.38% 137.63% 114.31% 95.30% 95.94% 96.21% 100.00%
Net Worth 106,920 101,969 90,090 88,109 88,109 89,613 82,259 4.46%
  YoY % 4.85% 13.19% 2.25% 0.00% -1.68% 8.94% -
  Horiz. % 129.98% 123.96% 109.52% 107.11% 107.11% 108.94% 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 106,920 101,969 90,090 88,109 88,109 89,613 82,259 4.46%
  YoY % 4.85% 13.19% 2.25% 0.00% -1.68% 8.94% -
  Horiz. % 129.98% 123.96% 109.52% 107.11% 107.11% 108.94% 100.00%
NOSH 99,000 99,000 99,000 99,000 99,000 100,689 99,108 -0.02%
  YoY % 0.00% 0.00% 0.00% 0.00% -1.68% 1.60% -
  Horiz. % 99.89% 99.89% 99.89% 99.89% 99.89% 101.60% 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 4.30 % 7.50 % 2.09 % 4.55 % 1.52 % -0.09 % 4.33 % -0.12%
  YoY % -42.67% 258.85% -54.07% 199.34% 1,788.89% -102.08% -
  Horiz. % 99.31% 173.21% 48.27% 105.08% 35.10% -2.08% 100.00%
ROE 1.80 % 3.75 % 0.75 % 1.39 % 0.41 % -0.33 % 1.89 % -0.81%
  YoY % -52.00% 400.00% -46.04% 239.02% 224.24% -117.46% -
  Horiz. % 95.24% 198.41% 39.68% 73.54% 21.69% -17.46% 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 53.56 59.41 46.61 39.86 38.90 37.73 41.69 4.26%
  YoY % -9.85% 27.46% 16.93% 2.47% 3.10% -9.50% -
  Horiz. % 128.47% 142.50% 111.80% 95.61% 93.31% 90.50% 100.00%
EPS 1.94 3.87 0.68 1.24 0.37 -0.29 1.57 3.59%
  YoY % -49.87% 469.12% -45.16% 235.14% 227.59% -118.47% -
  Horiz. % 123.57% 246.50% 43.31% 78.98% 23.57% -18.47% 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 - 109,310
31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 CAGR
RPS 48.69 54.01 42.38 36.24 35.36 34.89 37.94 4.24%
  YoY % -9.85% 27.44% 16.94% 2.49% 1.35% -8.04% -
  Horiz. % 128.33% 142.36% 111.70% 95.52% 93.20% 91.96% 100.00%
EPS 1.76 3.52 0.62 1.12 0.33 -0.27 1.43 3.52%
  YoY % -50.00% 467.74% -44.64% 239.39% 222.22% -118.88% -
  Horiz. % 123.08% 246.15% 43.36% 78.32% 23.08% -18.88% 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 0.9818 0.9364 0.8273 0.8091 0.8091 0.8229 0.7554 4.46%
  YoY % 4.85% 13.19% 2.25% 0.00% -1.68% 8.94% -
  Horiz. % 129.97% 123.96% 109.52% 107.11% 107.11% 108.94% 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 1.36 1.62 0.83 0.88 0.95 1.27 1.01 5.08%
  YoY % -16.05% 95.18% -5.68% -7.37% -25.20% 25.74% -
  Horiz. % 134.65% 160.40% 82.18% 87.13% 94.06% 125.74% 100.00%
P/EPS 37.60 24.96 56.55 28.31 100.91 -165.52 26.75 5.83%
  YoY % 50.64% -55.86% 99.75% -71.95% 160.97% -718.77% -
  Horiz. % 140.56% 93.31% 211.40% 105.83% 377.23% -618.77% 100.00%
EY 2.66 4.01 1.77 3.53 0.99 -0.60 3.74 -5.52%
  YoY % -33.67% 126.55% -49.86% 256.57% 265.00% -116.04% -
  Horiz. % 71.12% 107.22% 47.33% 94.39% 26.47% -16.04% 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 1.54 1.60 0.91 0.94 0.93 1.35 1.01 7.28%
  YoY % -3.75% 75.82% -3.19% 1.08% -31.11% 33.66% -
  Horiz. % 152.48% 158.42% 90.10% 93.07% 92.08% 133.66% 100.00%
P/EPS 42.49 24.57 62.43 30.33 98.18 -175.86 26.75 8.01%
  YoY % 72.93% -60.64% 105.84% -69.11% 155.83% -757.42% -
  Horiz. % 158.84% 91.85% 233.38% 113.38% 367.03% -657.42% 100.00%
EY 2.35 4.07 1.60 3.30 1.02 -0.57 3.74 -7.45%
  YoY % -42.26% 154.38% -51.52% 223.53% 278.95% -115.24% -
  Horiz. % 62.83% 108.82% 42.78% 88.24% 27.27% -15.24% 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.
 


 

386  376  569  550 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.17+0.005 
 AHB 0.21+0.03 
 HSI-C3P 0.37-0.03 
 HSI-C3S 0.325-0.015 
 EFORCE-WA 0.445-0.005 
 HSI-C3O 0.265-0.02 
 HSI-H4I 0.795+0.04 
 NOVAMSC 0.175-0.005 
 MRCB 0.835-0.025 
 SAPNRG 0.58-0.005 
Partners & Brokers