[KEINHIN] QoQ Cumulative Quarter Result on 31-Jul-2005 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
22-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
31-Jul-2005 [#1]
Profit Trend
QoQ- -86.89%
YoY- -51.99%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Revenue 125,931 97,866 68,183 34,752 132,509 98,234 66,163 53.76%
PBT 1,896 2,219 1,695 981 8,349 6,991 4,272 -41.90%
Tax -69 -193 -155 -186 -341 -402 -216 -53.36%
NP 1,827 2,026 1,540 795 8,008 6,589 4,056 -41.32%
-
NP to SH 1,918 2,095 1,665 1,011 7,711 6,292 3,759 -36.22%
-
Tax Rate 3.64% 8.70% 9.14% 18.96% 4.08% 5.75% 5.06% -
Total Cost 124,104 95,840 66,643 33,957 124,501 91,645 62,107 58.84%
-
Net Worth 60,245 62,257 58,473 57,488 42,838 36,217 24,770 81.14%
Dividend
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Div 987 - - - 1,404 - - -
Div Payout % 51.49% - - - 18.21% - - -
Equity
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Net Worth 60,245 62,257 58,473 57,488 42,838 36,217 24,770 81.14%
NOSH 98,762 98,820 99,107 99,117 70,227 61,385 43,456 73.11%
Ratio Analysis
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
NP Margin 1.45% 2.07% 2.26% 2.29% 6.04% 6.71% 6.13% -
ROE 3.18% 3.37% 2.85% 1.76% 18.00% 17.37% 15.18% -
Per Share
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 127.51 99.03 68.80 35.06 188.68 160.03 152.25 -11.17%
EPS 1.94 2.12 1.68 1.02 10.98 10.25 8.65 -63.18%
DPS 1.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.61 0.63 0.59 0.58 0.61 0.59 0.57 4.63%
Adjusted Per Share Value based on latest NOSH - 99,117
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
RPS 115.47 89.73 62.52 31.86 121.50 90.07 60.67 53.75%
EPS 1.76 1.92 1.53 0.93 7.07 5.77 3.45 -36.23%
DPS 0.91 0.00 0.00 0.00 1.29 0.00 0.00 -
NAPS 0.5524 0.5708 0.5361 0.5271 0.3928 0.3321 0.2271 81.16%
Price Multiplier on Financial Quarter End Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 28/04/06 31/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 -
Price 0.38 0.37 0.38 0.48 0.50 0.70 0.69 -
P/RPS 0.30 0.37 0.55 1.37 0.26 0.44 0.45 -23.74%
P/EPS 19.57 17.45 22.62 47.06 4.55 6.83 7.98 82.15%
EY 5.11 5.73 4.42 2.13 21.96 14.64 12.54 -45.12%
DY 2.63 0.00 0.00 0.00 4.00 0.00 0.00 -
P/NAPS 0.62 0.59 0.64 0.83 0.82 1.19 1.21 -36.04%
Price Multiplier on Announcement Date
30/04/06 31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 CAGR
Date 22/06/06 24/03/06 16/12/05 22/09/05 23/06/05 04/04/05 06/12/04 -
Price 0.33 0.38 0.36 0.42 0.47 0.57 0.74 -
P/RPS 0.26 0.38 0.52 1.20 0.25 0.36 0.49 -34.53%
P/EPS 16.99 17.92 21.43 41.18 4.28 5.56 8.55 58.25%
EY 5.88 5.58 4.67 2.43 23.36 17.98 11.69 -36.83%
DY 3.03 0.00 0.00 0.00 4.26 0.00 0.00 -
P/NAPS 0.54 0.60 0.61 0.72 0.77 0.97 1.30 -44.41%

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