Highlights

[KEINHIN] YoY Quarter Result on 2018-10-31 [#2]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 13-Dec-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2019
Quarter 31-Oct-2018  [#2]
Profit Trend QoQ -     -36.74%    YoY -     32.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Revenue 55,406 61,939 62,445 57,006 59,332 48,930 41,046 5.12%
  YoY % -10.55% -0.81% 9.54% -3.92% 21.26% 19.21% -
  Horiz. % 134.99% 150.90% 152.13% 138.88% 144.55% 119.21% 100.00%
PBT 1,624 1,742 1,671 2,474 5,707 1,279 1,353 3.09%
  YoY % -6.77% 4.25% -32.46% -56.65% 346.21% -5.47% -
  Horiz. % 120.03% 128.75% 123.50% 182.85% 421.80% 94.53% 100.00%
Tax -369 -620 -702 -619 -1,765 -429 -212 9.67%
  YoY % 40.48% 11.68% -13.41% 64.93% -311.42% -102.36% -
  Horiz. % 174.06% 292.45% 331.13% 291.98% 832.55% 202.36% 100.00%
NP 1,255 1,122 969 1,855 3,942 850 1,141 1.60%
  YoY % 11.85% 15.79% -47.76% -52.94% 363.76% -25.50% -
  Horiz. % 109.99% 98.33% 84.93% 162.58% 345.49% 74.50% 100.00%
NP to SH 986 811 612 1,819 3,047 535 712 5.57%
  YoY % 21.58% 32.52% -66.36% -40.30% 469.53% -24.86% -
  Horiz. % 138.48% 113.90% 85.96% 255.48% 427.95% 75.14% 100.00%
Tax Rate 22.72 % 35.59 % 42.01 % 25.02 % 30.93 % 33.54 % 15.67 % 6.38%
  YoY % -36.16% -15.28% 67.91% -19.11% -7.78% 114.04% -
  Horiz. % 144.99% 227.12% 268.09% 159.67% 197.38% 214.04% 100.00%
Total Cost 54,151 60,817 61,476 55,151 55,390 48,080 39,905 5.22%
  YoY % -10.96% -1.07% 11.47% -0.43% 15.20% 20.49% -
  Horiz. % 135.70% 152.40% 154.06% 138.21% 138.80% 120.49% 100.00%
Net Worth 113,255 111,077 107,910 105,930 99,989 89,099 87,119 4.47%
  YoY % 1.96% 2.94% 1.87% 5.94% 12.22% 2.27% -
  Horiz. % 130.00% 127.50% 123.86% 121.59% 114.77% 102.27% 100.00%
Dividend
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 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
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Net Worth 113,255 111,077 107,910 105,930 99,989 89,099 87,119 4.47%
  YoY % 1.96% 2.94% 1.87% 5.94% 12.22% 2.27% -
  Horiz. % 130.00% 127.50% 123.86% 121.59% 114.77% 102.27% 100.00%
NOSH 108,900 108,900 99,000 99,000 99,000 99,000 99,000 1.60%
  YoY % 0.00% 10.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
NP Margin 2.27 % 1.81 % 1.55 % 3.25 % 6.64 % 1.74 % 2.78 % -3.32%
  YoY % 25.41% 16.77% -52.31% -51.05% 281.61% -37.41% -
  Horiz. % 81.65% 65.11% 55.76% 116.91% 238.85% 62.59% 100.00%
ROE 0.87 % 0.73 % 0.57 % 1.72 % 3.05 % 0.60 % 0.82 % 0.99%
  YoY % 19.18% 28.07% -66.86% -43.61% 408.33% -26.83% -
  Horiz. % 106.10% 89.02% 69.51% 209.76% 371.95% 73.17% 100.00%
Per Share
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 50.88 56.88 63.08 57.58 59.93 49.42 41.46 3.47%
  YoY % -10.55% -9.83% 9.55% -3.92% 21.27% 19.20% -
  Horiz. % 122.72% 137.19% 152.15% 138.88% 144.55% 119.20% 100.00%
EPS 0.91 0.74 0.62 1.84 3.08 0.54 0.72 3.98%
  YoY % 22.97% 19.35% -66.30% -40.26% 470.37% -25.00% -
  Horiz. % 126.39% 102.78% 86.11% 255.56% 427.78% 75.00% 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 1.0400 1.0200 1.0900 1.0700 1.0100 0.9000 0.8800 2.82%
  YoY % 1.96% -6.42% 1.87% 5.94% 12.22% 2.27% -
  Horiz. % 118.18% 115.91% 123.86% 121.59% 114.77% 102.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
RPS 50.88 56.88 57.34 52.35 54.48 44.93 37.69 5.13%
  YoY % -10.55% -0.80% 9.53% -3.91% 21.26% 19.21% -
  Horiz. % 135.00% 150.92% 152.14% 138.90% 144.55% 119.21% 100.00%
EPS 0.91 0.74 0.56 1.67 2.80 0.49 0.65 5.77%
  YoY % 22.97% 32.14% -66.47% -40.36% 471.43% -24.62% -
  Horiz. % 140.00% 113.85% 86.15% 256.92% 430.77% 75.38% 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 1.0400 1.0200 0.9909 0.9727 0.9182 0.8182 0.8000 4.47%
  YoY % 1.96% 2.94% 1.87% 5.94% 12.22% 2.27% -
  Horiz. % 130.00% 127.50% 123.86% 121.59% 114.78% 102.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 31/10/19 31/10/18 31/10/17 31/10/16 30/10/15 31/10/14 31/10/13 -
Price 0.4750 0.4900 0.7350 0.7400 0.5550 0.4500 0.3900 -
P/RPS 0.93 0.86 1.17 1.29 0.93 0.91 0.94 -0.18%
  YoY % 8.14% -26.50% -9.30% 38.71% 2.20% -3.19% -
  Horiz. % 98.94% 91.49% 124.47% 137.23% 98.94% 96.81% 100.00%
P/EPS 52.46 65.80 118.90 40.27 18.03 83.27 54.23 -0.55%
  YoY % -20.27% -44.66% 195.26% 123.35% -78.35% 53.55% -
  Horiz. % 96.74% 121.34% 219.25% 74.26% 33.25% 153.55% 100.00%
EY 1.91 1.52 0.84 2.48 5.55 1.20 1.84 0.62%
  YoY % 25.66% 80.95% -66.13% -55.32% 362.50% -34.78% -
  Horiz. % 103.80% 82.61% 45.65% 134.78% 301.63% 65.22% 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 0.46 0.48 0.67 0.69 0.55 0.50 0.44 0.74%
  YoY % -4.17% -28.36% -2.90% 25.45% 10.00% 13.64% -
  Horiz. % 104.55% 109.09% 152.27% 156.82% 125.00% 113.64% 100.00%
Price Multiplier on Announcement Date
31/10/19 31/10/18 31/10/17 31/10/16 31/10/15 31/10/14 31/10/13 CAGR
Date 13/12/19 13/12/18 13/12/17 09/12/16 16/12/15 16/12/14 18/12/13 -
Price 0.4650 0.5000 0.5700 0.7500 0.6650 0.4300 0.3500 -
P/RPS 0.91 0.88 0.90 1.30 1.11 0.87 0.84 1.34%
  YoY % 3.41% -2.22% -30.77% 17.12% 27.59% 3.57% -
  Horiz. % 108.33% 104.76% 107.14% 154.76% 132.14% 103.57% 100.00%
P/EPS 51.36 67.14 92.21 40.82 21.61 79.57 48.67 0.90%
  YoY % -23.50% -27.19% 125.89% 88.89% -72.84% 63.49% -
  Horiz. % 105.53% 137.95% 189.46% 83.87% 44.40% 163.49% 100.00%
EY 1.95 1.49 1.08 2.45 4.63 1.26 2.05 -0.83%
  YoY % 30.87% 37.96% -55.92% -47.08% 267.46% -38.54% -
  Horiz. % 95.12% 72.68% 52.68% 119.51% 225.85% 61.46% 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 0.45 0.49 0.52 0.70 0.66 0.48 0.40 1.98%
  YoY % -8.16% -5.77% -25.71% 6.06% 37.50% 20.00% -
  Horiz. % 112.50% 122.50% 130.00% 175.00% 165.00% 120.00% 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  354  511  731 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INNATURE 0.655-0.065 
 PWRWELL 0.375+0.01 
 DGB 0.055-0.015 
 MYEG 1.29+0.06 
 XOX 0.050.00 
 SANICHI-WE 0.005-0.005 
 MTOUCHE 0.19-0.005 
 ARMADA 0.40+0.01 
 SAPNRG 0.240.00 
 SANICHI 0.055+0.005 
Partners & Brokers