[KEINHIN] QoQ Cumulative Quarter Result on 30-Apr-2005 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2005
Quarter
30-Apr-2005 [#4]
Profit Trend
QoQ- 22.55%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 97,866 68,183 34,752 132,509 98,234 66,163 30,907 115.18%
PBT 2,219 1,695 981 8,349 6,991 4,272 2,332 -3.24%
Tax -193 -155 -186 -341 -402 -216 -226 -9.96%
NP 2,026 1,540 795 8,008 6,589 4,056 2,106 -2.54%
-
NP to SH 2,095 1,665 1,011 7,711 6,292 3,759 2,106 -0.34%
-
Tax Rate 8.70% 9.14% 18.96% 4.08% 5.75% 5.06% 9.69% -
Total Cost 95,840 66,643 33,957 124,501 91,645 62,107 28,801 122.40%
-
Net Worth 62,257 58,473 57,488 42,838 36,217 24,770 43,842 26.25%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - 1,404 - - - -
Div Payout % - - - 18.21% - - - -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 62,257 58,473 57,488 42,838 36,217 24,770 43,842 26.25%
NOSH 98,820 99,107 99,117 70,227 61,385 43,456 78,289 16.74%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 2.07% 2.26% 2.29% 6.04% 6.71% 6.13% 6.81% -
ROE 3.37% 2.85% 1.76% 18.00% 17.37% 15.18% 4.80% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 99.03 68.80 35.06 188.68 160.03 152.25 39.48 84.30%
EPS 2.12 1.68 1.02 10.98 10.25 8.65 2.69 -14.64%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.63 0.59 0.58 0.61 0.59 0.57 0.56 8.14%
Adjusted Per Share Value based on latest NOSH - 72,769
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 89.87 62.61 31.91 121.68 90.21 60.76 28.38 115.19%
EPS 1.92 1.53 0.93 7.08 5.78 3.45 1.93 -0.34%
DPS 0.00 0.00 0.00 1.29 0.00 0.00 0.00 -
NAPS 0.5717 0.5369 0.5279 0.3934 0.3326 0.2275 0.4026 26.25%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 - -
Price 0.37 0.38 0.48 0.50 0.70 0.69 0.00 -
P/RPS 0.37 0.55 1.37 0.26 0.44 0.45 0.00 -
P/EPS 17.45 22.62 47.06 4.55 6.83 7.98 0.00 -
EY 5.73 4.42 2.13 21.96 14.64 12.54 0.00 -
DY 0.00 0.00 0.00 4.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.83 0.82 1.19 1.21 0.00 -
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 24/03/06 16/12/05 22/09/05 23/06/05 04/04/05 06/12/04 04/10/04 -
Price 0.38 0.36 0.42 0.47 0.57 0.74 0.00 -
P/RPS 0.38 0.52 1.20 0.25 0.36 0.49 0.00 -
P/EPS 17.92 21.43 41.18 4.28 5.56 8.55 0.00 -
EY 5.58 4.67 2.43 23.36 17.98 11.69 0.00 -
DY 0.00 0.00 0.00 4.26 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.72 0.77 0.97 1.30 0.00 -

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 ⃤ & 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