Highlights

[KEINHIN] YoY TTM 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 -     45.96%    YoY -     358.44%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 CAGR
Revenue 237,573 213,251 218,258 184,258 153,387 152,452 170,682 5.66%
  YoY % 11.41% -2.29% 18.45% 20.13% 0.61% -10.68% -
  Horiz. % 139.19% 124.94% 127.87% 107.95% 89.87% 89.32% 100.00%
PBT 6,296 9,670 17,460 5,550 3,062 2,873 13,048 -11.43%
  YoY % -34.89% -44.62% 214.59% 81.25% 6.58% -77.98% -
  Horiz. % 48.25% 74.11% 133.81% 42.54% 23.47% 22.02% 100.00%
Tax -1,263 -2,836 -4,736 -2,192 -1,209 -1,280 -3,289 -14.73%
  YoY % 55.47% 40.12% -116.06% -81.31% 5.55% 61.08% -
  Horiz. % 38.40% 86.23% 144.00% 66.65% 36.76% 38.92% 100.00%
NP 5,033 6,834 12,724 3,358 1,853 1,593 9,759 -10.44%
  YoY % -26.35% -46.29% 278.92% 81.22% 16.32% -83.68% -
  Horiz. % 51.57% 70.03% 130.38% 34.41% 18.99% 16.32% 100.00%
NP to SH 3,093 5,730 10,017 2,185 331 42 8,655 -15.75%
  YoY % -46.02% -42.80% 358.44% 560.12% 688.10% -99.51% -
  Horiz. % 35.74% 66.20% 115.74% 25.25% 3.82% 0.49% 100.00%
Tax Rate 20.06 % 29.33 % 27.12 % 39.50 % 39.48 % 44.55 % 25.21 % -3.73%
  YoY % -31.61% 8.15% -31.34% 0.05% -11.38% 76.72% -
  Horiz. % 79.57% 116.34% 107.58% 156.68% 156.60% 176.72% 100.00%
Total Cost 232,540 206,417 205,534 180,900 151,534 150,859 160,923 6.32%
  YoY % 12.66% 0.43% 13.62% 19.38% 0.45% -6.25% -
  Horiz. % 144.50% 128.27% 127.72% 112.41% 94.17% 93.75% 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 1,485 1,485 990 990 990 990 1,983 -4.70%
  YoY % 0.00% 50.00% 0.00% 0.00% 0.00% -50.08% -
  Horiz. % 74.88% 74.88% 49.92% 49.92% 49.92% 49.92% 100.00%
Div Payout % 48.01 % 25.92 % 9.88 % 45.31 % 299.09 % 2,357.14 % 22.91 % 13.11%
  YoY % 85.22% 162.35% -78.19% -84.85% -87.31% 10,188.69% -
  Horiz. % 209.56% 113.14% 43.13% 197.77% 1,305.50% 10,288.69% 100.00%
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 2.12 % 3.20 % 5.83 % 1.82 % 1.21 % 1.04 % 5.72 % -15.23%
  YoY % -33.75% -45.11% 220.33% 50.41% 16.35% -81.82% -
  Horiz. % 37.06% 55.94% 101.92% 31.82% 21.15% 18.18% 100.00%
ROE 2.93 % 5.36 % 9.82 % 2.43 % 0.38 % 0.05 % 9.66 % -18.02%
  YoY % -45.34% -45.42% 304.12% 539.47% 660.00% -99.48% -
  Horiz. % 30.33% 55.49% 101.66% 25.16% 3.93% 0.52% 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 218.16 215.41 220.46 186.12 154.94 153.99 169.51 4.29%
  YoY % 1.28% -2.29% 18.45% 20.12% 0.62% -9.16% -
  Horiz. % 128.70% 127.08% 130.06% 109.80% 91.40% 90.84% 100.00%
EPS 2.84 5.79 10.12 2.21 0.33 0.04 8.60 -16.85%
  YoY % -50.95% -42.79% 357.92% 569.70% 725.00% -99.53% -
  Horiz. % 33.02% 67.33% 117.67% 25.70% 3.84% 0.47% 100.00%
DPS 1.36 1.50 1.00 1.00 1.00 1.00 2.00 -6.22%
  YoY % -9.33% 50.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 68.00% 75.00% 50.00% 50.00% 50.00% 50.00% 100.00%
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 218.16 195.82 200.42 169.20 140.85 139.99 156.73 5.66%
  YoY % 11.41% -2.30% 18.45% 20.13% 0.61% -10.68% -
  Horiz. % 139.19% 124.94% 127.88% 107.96% 89.87% 89.32% 100.00%
EPS 2.84 5.26 9.20 2.01 0.30 0.04 7.95 -15.75%
  YoY % -46.01% -42.83% 357.71% 570.00% 650.00% -99.50% -
  Horiz. % 35.72% 66.16% 115.72% 25.28% 3.77% 0.50% 100.00%
DPS 1.36 1.36 0.91 0.91 0.91 0.91 1.82 -4.74%
  YoY % 0.00% 49.45% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 74.73% 74.73% 50.00% 50.00% 50.00% 50.00% 100.00%
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 0.24 0.34 0.44 0.21 0.23 0.24 0.28 -2.53%
  YoY % -29.41% -22.73% 109.52% -8.70% -4.17% -14.29% -
  Horiz. % 85.71% 121.43% 157.14% 75.00% 82.14% 85.71% 100.00%
P/EPS 18.66 12.61 9.54 17.44 104.68 872.14 5.58 22.26%
  YoY % 47.98% 32.18% -45.30% -83.34% -88.00% 15,529.75% -
  Horiz. % 334.41% 225.99% 170.97% 312.54% 1,875.99% 15,629.75% 100.00%
EY 5.36 7.93 10.49 5.73 0.96 0.11 17.91 -18.20%
  YoY % -32.41% -24.40% 83.07% 496.88% 772.73% -99.39% -
  Horiz. % 29.93% 44.28% 58.57% 31.99% 5.36% 0.61% 100.00%
DY 2.57 2.05 1.04 2.60 2.86 2.70 4.17 -7.74%
  YoY % 25.37% 97.12% -60.00% -9.09% 5.93% -35.25% -
  Horiz. % 61.63% 49.16% 24.94% 62.35% 68.59% 64.75% 100.00%
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 0.22 0.38 0.43 0.23 0.24 0.23 0.30 -5.03%
  YoY % -42.11% -11.63% 86.96% -4.17% 4.35% -23.33% -
  Horiz. % 73.33% 126.67% 143.33% 76.67% 80.00% 76.67% 100.00%
P/EPS 16.55 14.25 9.39 19.26 112.16 848.57 5.93 18.64%
  YoY % 16.14% 51.76% -51.25% -82.83% -86.78% 14,209.78% -
  Horiz. % 279.09% 240.30% 158.35% 324.79% 1,891.40% 14,309.78% 100.00%
EY 6.04 7.02 10.65 5.19 0.89 0.12 16.85 -15.70%
  YoY % -13.96% -34.08% 105.20% 483.15% 641.67% -99.29% -
  Horiz. % 35.85% 41.66% 63.20% 30.80% 5.28% 0.71% 100.00%
DY 2.90 1.82 1.05 2.35 2.67 2.78 3.92 -4.89%
  YoY % 59.34% 73.33% -55.32% -11.99% -3.96% -29.08% -
  Horiz. % 73.98% 46.43% 26.79% 59.95% 68.11% 70.92% 100.00%
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.
 


 

435  291  528  629 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.43-0.015 
 MYEG 1.75+0.05 
 VC 0.08+0.005 
 MRCB 0.725+0.01 
 QES 0.32+0.01 
 HIBISCS 1.01+0.03 
 BORNOIL 0.0550.00 
 NOVAMSC 0.175+0.005 
 A50CHIN-H17 0.35-0.04 
 HSI-H4I 0.54-0.10 

TOP ARTICLES

1. 【冷眼专栏】什么人应投资股票? 【冷眼专栏】全民拥股
2. 销售再破新高.QES涨声不断 星洲日報/投資致富‧企業故事
3. 不打价格战.SCGM转型求成长 星洲日報/投資致富‧企業故事
4. Stocks on Radar - MyEG Services AmInvest Research Reports
5. 宜鼎营收标青 星洲日報/投資致富‧企業故事
Partners & Brokers