[KEINHIN] QoQ Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 38.09%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Revenue 160,916 142,514 144,438 144,836 129,088 122,270 122,764 19.79%
PBT 7,960 5,345 5,949 7,722 5,980 4,634 6,140 18.91%
Tax -912 466 -280 -60 -992 135 -450 60.21%
NP 7,048 5,811 5,669 7,662 4,988 4,769 5,689 15.36%
-
NP to SH 7,020 5,935 6,092 8,252 5,976 5,043 5,704 14.85%
-
Tax Rate 11.46% -8.72% 4.71% 0.78% 16.59% -2.91% 7.33% -
Total Cost 153,868 136,703 138,769 137,174 124,100 117,501 117,074 20.00%
-
Net Worth 70,398 69,357 67,249 68,271 66,290 64,303 63,377 7.26%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 1,486 - - - 1,483 - -
Div Payout % - 25.04% - - - 29.43% - -
Equity
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Net Worth 70,398 69,357 67,249 68,271 66,290 64,303 63,377 7.26%
NOSH 99,152 99,081 98,896 98,944 98,940 98,927 99,027 0.08%
Ratio Analysis
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
NP Margin 4.38% 4.08% 3.93% 5.29% 3.86% 3.90% 4.63% -
ROE 9.97% 8.56% 9.06% 12.09% 9.01% 7.84% 9.00% -
Per Share
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 162.29 143.83 146.05 146.38 130.47 123.60 123.97 19.68%
EPS 7.08 5.99 6.16 8.34 6.04 5.09 5.76 14.76%
DPS 0.00 1.50 0.00 0.00 0.00 1.50 0.00 -
NAPS 0.71 0.70 0.68 0.69 0.67 0.65 0.64 7.17%
Adjusted Per Share Value based on latest NOSH - 98,947
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
RPS 147.76 130.87 132.63 133.00 118.54 112.28 112.73 19.78%
EPS 6.45 5.45 5.59 7.58 5.49 4.63 5.24 14.87%
DPS 0.00 1.36 0.00 0.00 0.00 1.36 0.00 -
NAPS 0.6464 0.6369 0.6175 0.6269 0.6087 0.5905 0.582 7.25%
Price Multiplier on Financial Quarter End Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 -
Price 0.38 0.37 0.38 0.38 0.45 0.34 0.34 -
P/RPS 0.23 0.26 0.26 0.26 0.34 0.28 0.27 -10.14%
P/EPS 5.37 6.18 6.17 4.56 7.45 6.67 5.90 -6.08%
EY 18.63 16.19 16.21 21.95 13.42 14.99 16.94 6.55%
DY 0.00 4.05 0.00 0.00 0.00 4.41 0.00 -
P/NAPS 0.54 0.53 0.56 0.55 0.67 0.52 0.53 1.25%
Price Multiplier on Announcement Date
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Date 24/09/08 27/06/08 24/03/08 10/12/07 26/09/07 28/06/07 22/03/07 -
Price 0.40 0.36 0.33 0.39 0.40 0.35 0.32 -
P/RPS 0.25 0.25 0.23 0.27 0.31 0.28 0.26 -2.58%
P/EPS 5.65 6.01 5.36 4.68 6.62 6.87 5.56 1.07%
EY 17.70 16.64 18.67 21.38 15.10 14.56 18.00 -1.11%
DY 0.00 4.17 0.00 0.00 0.00 4.29 0.00 -
P/NAPS 0.56 0.51 0.49 0.57 0.60 0.54 0.50 7.85%

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