[KEINHIN] QoQ Annualized Quarter Result on 31-Jan-2009 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
24-Mar-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2009
Quarter
31-Jan-2009 [#3]
Profit Trend
QoQ- -26.15%
YoY- -3.7%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Revenue 136,036 122,652 150,847 162,460 169,382 160,916 142,514 -3.04%
PBT 9,660 8,444 5,375 6,310 8,774 7,960 5,345 48.21%
Tax -974 -820 -600 -573 -640 -912 466 -
NP 8,686 7,624 4,775 5,737 8,134 7,048 5,811 30.63%
-
NP to SH 8,044 6,896 4,906 5,866 7,944 7,020 5,935 22.40%
-
Tax Rate 10.08% 9.71% 11.16% 9.08% 7.29% 11.46% -8.72% -
Total Cost 127,350 115,028 146,072 156,722 161,248 153,868 136,703 -4.60%
-
Net Worth 77,269 74,310 73,312 72,342 73,298 70,398 69,357 7.44%
Dividend
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Div - - 1,486 - - - 1,486 -
Div Payout % - - 30.29% - - - 25.04% -
Equity
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Net Worth 77,269 74,310 73,312 72,342 73,298 70,398 69,357 7.44%
NOSH 99,064 99,080 99,070 99,099 99,052 99,152 99,081 -0.01%
Ratio Analysis
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
NP Margin 6.39% 6.22% 3.17% 3.53% 4.80% 4.38% 4.08% -
ROE 10.41% 9.28% 6.69% 8.11% 10.84% 9.97% 8.56% -
Per Share
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 137.32 123.79 152.26 163.94 171.00 162.29 143.83 -3.03%
EPS 8.12 6.96 4.96 5.92 8.02 7.08 5.99 22.41%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.50 -
NAPS 0.78 0.75 0.74 0.73 0.74 0.71 0.70 7.45%
Adjusted Per Share Value based on latest NOSH - 99,534
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
RPS 124.73 112.46 138.31 148.96 155.31 147.54 130.67 -3.04%
EPS 7.38 6.32 4.50 5.38 7.28 6.44 5.44 22.47%
DPS 0.00 0.00 1.36 0.00 0.00 0.00 1.36 -
NAPS 0.7085 0.6814 0.6722 0.6633 0.6721 0.6455 0.6359 7.45%
Price Multiplier on Financial Quarter End Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 30/10/09 31/07/09 30/04/09 30/01/09 31/10/08 31/07/08 30/04/08 -
Price 0.36 0.34 0.38 0.30 0.31 0.38 0.37 -
P/RPS 0.26 0.27 0.25 0.18 0.18 0.23 0.26 0.00%
P/EPS 4.43 4.89 7.67 5.07 3.87 5.37 6.18 -19.85%
EY 22.56 20.47 13.03 19.73 25.87 18.63 16.19 24.68%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.05 -
P/NAPS 0.46 0.45 0.51 0.41 0.42 0.54 0.53 -8.98%
Price Multiplier on Announcement Date
31/10/09 31/07/09 30/04/09 31/01/09 31/10/08 31/07/08 30/04/08 CAGR
Date 10/12/09 28/09/09 26/06/09 24/03/09 15/12/08 24/09/08 27/06/08 -
Price 0.38 0.38 0.38 0.38 0.48 0.40 0.36 -
P/RPS 0.28 0.31 0.25 0.23 0.28 0.25 0.25 7.82%
P/EPS 4.68 5.46 7.67 6.42 5.99 5.65 6.01 -15.32%
EY 21.37 18.32 13.03 15.58 16.71 17.70 16.64 18.09%
DY 0.00 0.00 3.95 0.00 0.00 0.00 4.17 -
P/NAPS 0.49 0.51 0.51 0.52 0.65 0.56 0.51 -2.62%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment