Highlights

[KEINHIN] YoY Quarter Result on 2018-01-31 [#3]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 23-Mar-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2018
Quarter 31-Jan-2018  [#3]
Profit Trend QoQ -     -207.19%    YoY -     -134.13%
Quarter Report


View:


Show?  YoY % Horiz. %

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 59,845 53,024 58,813 46,147 39,461 38,508 37,990 7.86%
  YoY % 12.86% -9.84% 27.45% 16.94% 2.47% 1.36% -
  Horiz. % 157.53% 139.57% 154.81% 121.47% 103.87% 101.36% 100.00%
PBT 632 2,533 5,822 1,149 2,307 1,353 312 12.47%
  YoY % -75.05% -56.49% 406.70% -50.20% 70.51% 333.65% -
  Horiz. % 202.56% 811.86% 1,866.03% 368.27% 739.42% 433.65% 100.00%
Tax -529 -252 -1,410 -185 -513 -768 -348 7.22%
  YoY % -109.92% 82.13% -662.16% 63.94% 33.20% -120.69% -
  Horiz. % 152.01% 72.41% 405.17% 53.16% 147.41% 220.69% 100.00%
NP 103 2,281 4,412 964 1,794 585 -36 -
  YoY % -95.48% -48.30% 357.68% -46.27% 206.67% 1,725.00% -
  Horiz. % -286.11% -6,336.11% -12,255.56% -2,677.78% -4,983.33% -1,625.00% 100.00%
NP to SH -656 1,922 3,828 674 1,224 363 -292 14.43%
  YoY % -134.13% -49.79% 467.95% -44.93% 237.19% 224.32% -
  Horiz. % 224.66% -658.22% -1,310.96% -230.82% -419.18% -124.32% 100.00%
Tax Rate 83.70 % 9.95 % 24.22 % 16.10 % 22.24 % 56.76 % 111.54 % -4.67%
  YoY % 741.21% -58.92% 50.43% -27.61% -60.82% -49.11% -
  Horiz. % 75.04% 8.92% 21.71% 14.43% 19.94% 50.89% 100.00%
Total Cost 59,742 50,743 54,401 45,183 37,667 37,923 38,026 7.81%
  YoY % 17.73% -6.72% 20.40% 19.95% -0.68% -0.27% -
  Horiz. % 157.11% 133.44% 143.06% 118.82% 99.06% 99.73% 100.00%
Net Worth 105,633 106,920 101,969 90,090 88,109 88,109 89,613 2.78%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% -1.68% -
  Horiz. % 117.88% 119.31% 113.79% 100.53% 98.32% 98.32% 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 89,613 2.78%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% -1.68% -
  Horiz. % 117.88% 119.31% 113.79% 100.53% 98.32% 98.32% 100.00%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 100,689 1.31%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% -1.68% -
  Horiz. % 108.15% 98.32% 98.32% 98.32% 98.32% 98.32% 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 0.17 % 4.30 % 7.50 % 2.09 % 4.55 % 1.52 % -0.09 % -
  YoY % -96.05% -42.67% 258.85% -54.07% 199.34% 1,788.89% -
  Horiz. % -188.89% -4,777.78% -8,333.33% -2,322.22% -5,055.56% -1,688.89% 100.00%
ROE -0.62 % 1.80 % 3.75 % 0.75 % 1.39 % 0.41 % -0.33 % 11.07%
  YoY % -134.44% -52.00% 400.00% -46.04% 239.02% 224.24% -
  Horiz. % 187.88% -545.45% -1,136.36% -227.27% -421.21% -124.24% 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 54.95 53.56 59.41 46.61 39.86 38.90 37.73 6.46%
  YoY % 2.60% -9.85% 27.46% 16.93% 2.47% 3.10% -
  Horiz. % 145.64% 141.96% 157.46% 123.54% 105.65% 103.10% 100.00%
EPS -0.60 1.94 3.87 0.68 1.24 0.37 -0.29 12.87%
  YoY % -130.93% -49.87% 469.12% -45.16% 235.14% 227.59% -
  Horiz. % 206.90% -668.97% -1,334.48% -234.48% -427.59% -127.59% 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 - 109,310
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
RPS 54.95 48.69 54.01 42.38 36.24 35.36 34.89 7.86%
  YoY % 12.86% -9.85% 27.44% 16.94% 2.49% 1.35% -
  Horiz. % 157.49% 139.55% 154.80% 121.47% 103.87% 101.35% 100.00%
EPS -0.60 1.76 3.52 0.62 1.12 0.33 -0.27 14.22%
  YoY % -134.09% -50.00% 467.74% -44.64% 239.39% 222.22% -
  Horiz. % 222.22% -651.85% -1,303.70% -229.63% -414.81% -122.22% 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 0.8229 2.78%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% -1.68% -
  Horiz. % 117.88% 119.31% 113.79% 100.53% 98.32% 98.32% 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 0.96 1.36 1.62 0.83 0.88 0.95 1.27 -4.55%
  YoY % -29.41% -16.05% 95.18% -5.68% -7.37% -25.20% -
  Horiz. % 75.59% 107.09% 127.56% 65.35% 69.29% 74.80% 100.00%
P/EPS -87.98 37.60 24.96 56.55 28.31 100.91 -165.52 -9.99%
  YoY % -333.99% 50.64% -55.86% 99.75% -71.95% 160.97% -
  Horiz. % 53.15% -22.72% -15.08% -34.17% -17.10% -60.97% 100.00%
EY -1.14 2.66 4.01 1.77 3.53 0.99 -0.60 11.28%
  YoY % -142.86% -33.67% 126.55% -49.86% 256.57% 265.00% -
  Horiz. % 190.00% -443.33% -668.33% -295.00% -588.33% -165.00% 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 0.86 1.54 1.60 0.91 0.94 0.93 1.35 -7.23%
  YoY % -44.16% -3.75% 75.82% -3.19% 1.08% -31.11% -
  Horiz. % 63.70% 114.07% 118.52% 67.41% 69.63% 68.89% 100.00%
P/EPS -78.02 42.49 24.57 62.43 30.33 98.18 -175.86 -12.66%
  YoY % -283.62% 72.93% -60.64% 105.84% -69.11% 155.83% -
  Horiz. % 44.36% -24.16% -13.97% -35.50% -17.25% -55.83% 100.00%
EY -1.28 2.35 4.07 1.60 3.30 1.02 -0.57 14.42%
  YoY % -154.47% -42.26% 154.38% -51.52% 223.53% 278.95% -
  Horiz. % 224.56% -412.28% -714.04% -280.70% -578.95% -178.95% 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.
 


 

496  251  555  907 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 REVENUE 0.625+0.255 
 PWORTH 0.09+0.015 
 SAPNRG 0.60+0.005 
 APFT 0.02-0.01 
 HSI-H4I 0.695+0.04 
 KEYASIC 0.21-0.005 
 HSI-C3O 0.445-0.025 
 NOVAMSC 0.175-0.005 
 MYEG 1.010.00 
 UCREST 0.375+0.005 
Partners & Brokers