[KEINHIN] QoQ Cumulative Quarter Result on 30-Apr-2008 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Jun-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
30-Apr-2008 [#4]
Profit Trend
QoQ- 29.9%
YoY- 17.69%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Revenue 121,845 84,691 40,229 142,514 108,329 72,418 32,272 141.49%
PBT 4,733 4,387 1,990 5,345 4,462 3,861 1,495 114.85%
Tax -430 -320 -228 466 -210 -30 -248 44.08%
NP 4,303 4,067 1,762 5,811 4,252 3,831 1,247 127.49%
-
NP to SH 4,400 3,972 1,755 5,935 4,569 4,126 1,494 104.79%
-
Tax Rate 9.09% 7.29% 11.46% -8.72% 4.71% 0.78% 16.59% -
Total Cost 117,542 80,624 38,467 136,703 104,077 68,587 31,025 142.04%
-
Net Worth 72,342 73,298 70,398 69,357 67,249 68,271 66,290 5.96%
Dividend
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Div - - - 1,486 - - - -
Div Payout % - - - 25.04% - - - -
Equity
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Net Worth 72,342 73,298 70,398 69,357 67,249 68,271 66,290 5.96%
NOSH 99,099 99,052 99,152 99,081 98,896 98,944 98,940 0.10%
Ratio Analysis
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
NP Margin 3.53% 4.80% 4.38% 4.08% 3.93% 5.29% 3.86% -
ROE 6.08% 5.42% 2.49% 8.56% 6.79% 6.04% 2.25% -
Per Share
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 122.95 85.50 40.57 143.83 109.54 73.19 32.62 141.22%
EPS 4.44 4.01 1.77 5.99 4.62 4.17 1.51 104.57%
DPS 0.00 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 0.73 0.74 0.71 0.70 0.68 0.69 0.67 5.85%
Adjusted Per Share Value based on latest NOSH - 98,985
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
RPS 111.72 77.65 36.89 130.67 99.33 66.40 29.59 141.49%
EPS 4.03 3.64 1.61 5.44 4.19 3.78 1.37 104.63%
DPS 0.00 0.00 0.00 1.36 0.00 0.00 0.00 -
NAPS 0.6633 0.6721 0.6455 0.6359 0.6166 0.626 0.6078 5.97%
Price Multiplier on Financial Quarter End Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 30/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 -
Price 0.30 0.31 0.38 0.37 0.38 0.38 0.45 -
P/RPS 0.24 0.36 0.94 0.26 0.35 0.52 1.38 -68.67%
P/EPS 6.76 7.73 21.47 6.18 8.23 9.11 29.80 -62.63%
EY 14.80 12.94 4.66 16.19 12.16 10.97 3.36 167.50%
DY 0.00 0.00 0.00 4.05 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.54 0.53 0.56 0.55 0.67 -27.81%
Price Multiplier on Announcement Date
31/01/09 31/10/08 31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 CAGR
Date 24/03/09 15/12/08 24/09/08 27/06/08 24/03/08 10/12/07 26/09/07 -
Price 0.38 0.48 0.40 0.36 0.33 0.39 0.40 -
P/RPS 0.31 0.56 0.99 0.25 0.30 0.53 1.23 -59.93%
P/EPS 8.56 11.97 22.60 6.01 7.14 9.35 26.49 -52.74%
EY 11.68 8.35 4.42 16.64 14.00 10.69 3.77 111.79%
DY 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
P/NAPS 0.52 0.65 0.56 0.51 0.49 0.57 0.60 -9.05%

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