Highlights

[KEINHIN] YoY Cumulative Quarter Result on 2016-01-31 [#3]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 16-Mar-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2016
Quarter 31-Jan-2016  [#3]
Profit Trend QoQ -     74.21%    YoY -     223.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 182,015 164,427 168,155 143,532 119,087 115,268 129,032 5.90%
  YoY % 10.70% -2.22% 17.16% 20.53% 3.31% -10.67% -
  Horiz. % 141.06% 127.43% 130.32% 111.24% 92.29% 89.33% 100.00%
PBT 4,630 8,924 15,493 5,096 3,978 2,297 9,562 -11.38%
  YoY % -48.12% -42.40% 204.02% 28.10% 73.18% -75.98% -
  Horiz. % 48.42% 93.33% 162.03% 53.29% 41.60% 24.02% 100.00%
Tax -1,478 -2,507 -4,162 -1,267 -922 -910 -2,189 -6.33%
  YoY % 41.05% 39.76% -228.49% -37.42% -1.32% 58.43% -
  Horiz. % 67.52% 114.53% 190.13% 57.88% 42.12% 41.57% 100.00%
NP 3,152 6,417 11,331 3,829 3,056 1,387 7,373 -13.19%
  YoY % -50.88% -43.37% 195.93% 25.29% 120.33% -81.19% -
  Horiz. % 42.75% 87.03% 153.68% 51.93% 41.45% 18.81% 100.00%
NP to SH 1,436 5,393 8,986 2,776 1,746 250 6,285 -21.79%
  YoY % -73.37% -39.98% 223.70% 58.99% 598.40% -96.02% -
  Horiz. % 22.85% 85.81% 142.98% 44.17% 27.78% 3.98% 100.00%
Tax Rate 31.92 % 28.09 % 26.86 % 24.86 % 23.18 % 39.62 % 22.89 % 5.69%
  YoY % 13.63% 4.58% 8.05% 7.25% -41.49% 73.09% -
  Horiz. % 139.45% 122.72% 117.34% 108.61% 101.27% 173.09% 100.00%
Total Cost 178,863 158,010 156,824 139,703 116,031 113,881 121,659 6.63%
  YoY % 13.20% 0.76% 12.26% 20.40% 1.89% -6.39% -
  Horiz. % 147.02% 129.88% 128.90% 114.83% 95.37% 93.61% 100.00%
Net Worth 105,633 106,920 101,969 90,090 88,109 88,109 88,088 3.07%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% 0.02% -
  Horiz. % 119.92% 121.38% 115.76% 102.27% 100.02% 100.02% 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 88,088 3.07%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% 0.02% -
  Horiz. % 119.92% 121.38% 115.76% 102.27% 100.02% 100.02% 100.00%
NOSH 108,900 99,000 99,000 99,000 99,000 99,000 98,976 1.60%
  YoY % 10.00% 0.00% 0.00% 0.00% 0.00% 0.02% -
  Horiz. % 110.03% 100.02% 100.02% 100.02% 100.02% 100.02% 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 1.73 % 3.90 % 6.74 % 2.67 % 2.57 % 1.20 % 5.71 % -18.03%
  YoY % -55.64% -42.14% 152.43% 3.89% 114.17% -78.98% -
  Horiz. % 30.30% 68.30% 118.04% 46.76% 45.01% 21.02% 100.00%
ROE 1.36 % 5.04 % 8.81 % 3.08 % 1.98 % 0.28 % 7.13 % -24.11%
  YoY % -73.02% -42.79% 186.04% 55.56% 607.14% -96.07% -
  Horiz. % 19.07% 70.69% 123.56% 43.20% 27.77% 3.93% 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 167.14 166.09 169.85 144.98 120.29 116.43 130.37 4.22%
  YoY % 0.63% -2.21% 17.15% 20.53% 3.32% -10.69% -
  Horiz. % 128.20% 127.40% 130.28% 111.21% 92.27% 89.31% 100.00%
EPS 1.32 5.45 9.08 2.80 1.76 0.25 6.35 -23.02%
  YoY % -75.78% -39.98% 224.29% 59.09% 604.00% -96.06% -
  Horiz. % 20.79% 85.83% 142.99% 44.09% 27.72% 3.94% 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 167.14 150.99 154.41 131.80 109.35 105.85 118.49 5.90%
  YoY % 10.70% -2.21% 17.15% 20.53% 3.31% -10.67% -
  Horiz. % 141.06% 127.43% 130.31% 111.23% 92.29% 89.33% 100.00%
EPS 1.32 4.95 8.25 2.55 1.60 0.23 5.77 -21.78%
  YoY % -73.33% -40.00% 223.53% 59.37% 595.65% -96.01% -
  Horiz. % 22.88% 85.79% 142.98% 44.19% 27.73% 3.99% 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 0.8089 3.07%
  YoY % -1.20% 4.85% 13.19% 2.25% 0.00% 0.02% -
  Horiz. % 119.92% 121.37% 115.76% 102.27% 100.02% 100.02% 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 0.32 0.44 0.57 0.27 0.29 0.32 0.37 -2.39%
  YoY % -27.27% -22.81% 111.11% -6.90% -9.38% -13.51% -
  Horiz. % 86.49% 118.92% 154.05% 72.97% 78.38% 86.49% 100.00%
P/EPS 40.19 13.40 10.63 13.73 19.85 146.52 7.56 32.08%
  YoY % 199.93% 26.06% -22.58% -30.83% -86.45% 1,838.10% -
  Horiz. % 531.61% 177.25% 140.61% 181.61% 262.57% 1,938.10% 100.00%
EY 2.49 7.46 9.41 7.28 5.04 0.68 13.23 -24.28%
  YoY % -66.62% -20.72% 29.26% 44.44% 641.18% -94.86% -
  Horiz. % 18.82% 56.39% 71.13% 55.03% 38.10% 5.14% 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 0.55 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 0.28 0.50 0.56 0.29 0.31 0.31 0.39 -5.37%
  YoY % -44.00% -10.71% 93.10% -6.45% 0.00% -20.51% -
  Horiz. % 71.79% 128.21% 143.59% 74.36% 79.49% 79.49% 100.00%
P/EPS 35.64 15.14 10.47 15.16 21.26 142.56 8.03 28.17%
  YoY % 135.40% 44.60% -30.94% -28.69% -85.09% 1,675.34% -
  Horiz. % 443.84% 188.54% 130.39% 188.79% 264.76% 1,775.34% 100.00%
EY 2.81 6.60 9.55 6.60 4.70 0.70 12.45 -21.95%
  YoY % -57.42% -30.89% 44.70% 40.43% 571.43% -94.38% -
  Horiz. % 22.57% 53.01% 76.71% 53.01% 37.75% 5.62% 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.
 


 

401  275  499  723 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.44+0.01 
 HIBISCS 1.18+0.05 
 VS-WA 0.285+0.075 
 QES 0.34+0.02 
 REACH-WA 0.1150.00 
 FRONTKN 0.915+0.045 
 MYEG 1.790.00 
 KNM 0.165+0.02 
 REACH 0.4350.00 
 BORNOIL 0.06+0.005 
Partners & Brokers