[KEINHIN] QoQ Cumulative Quarter Result on 31-Oct-2010 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
14-Dec-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2011
Quarter
31-Oct-2010 [#2]
Profit Trend
QoQ- 107.36%
YoY- 28.17%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Revenue 46,222 164,434 122,784 81,468 40,168 144,268 105,611 -42.44%
PBT 4,819 12,001 8,530 6,469 3,128 8,681 6,555 -18.58%
Tax -1,030 -2,263 -1,172 -901 -422 -1,294 -837 14.87%
NP 3,789 9,738 7,358 5,568 2,706 7,387 5,718 -24.05%
-
NP to SH 3,428 9,077 6,711 5,155 2,486 7,013 5,352 -25.75%
-
Tax Rate 21.37% 18.86% 13.74% 13.93% 13.49% 14.91% 12.77% -
Total Cost 42,433 154,696 115,426 75,900 37,462 136,881 99,893 -43.58%
-
Net Worth 88,176 84,175 82,155 83,113 80,225 78,164 76,174 10.27%
Dividend
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Div - 1,980 - - - 1,978 - -
Div Payout % - 21.82% - - - 28.22% - -
Equity
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Net Worth 88,176 84,175 82,155 83,113 80,225 78,164 76,174 10.27%
NOSH 99,075 99,029 98,982 98,944 99,043 98,942 98,927 0.09%
Ratio Analysis
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
NP Margin 8.20% 5.92% 5.99% 6.83% 6.74% 5.12% 5.41% -
ROE 3.89% 10.78% 8.17% 6.20% 3.10% 8.97% 7.03% -
Per Share
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 46.65 166.05 124.05 82.34 40.56 145.81 106.76 -42.50%
EPS 3.46 9.17 6.78 5.21 2.51 7.08 5.41 -25.82%
DPS 0.00 2.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 0.89 0.85 0.83 0.84 0.81 0.79 0.77 10.16%
Adjusted Per Share Value based on latest NOSH - 98,851
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
RPS 42.44 151.00 112.75 74.81 36.89 132.48 96.98 -42.44%
EPS 3.15 8.34 6.16 4.73 2.28 6.44 4.91 -25.67%
DPS 0.00 1.82 0.00 0.00 0.00 1.82 0.00 -
NAPS 0.8097 0.773 0.7544 0.7632 0.7367 0.7178 0.6995 10.27%
Price Multiplier on Financial Quarter End Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 29/07/11 29/04/11 31/01/11 29/10/10 30/07/10 30/04/10 29/01/10 -
Price 0.41 0.43 0.42 0.44 0.41 0.39 0.41 -
P/RPS 0.88 0.26 0.34 0.53 1.01 0.27 0.38 75.30%
P/EPS 11.85 4.69 6.19 8.45 16.33 5.50 7.58 34.80%
EY 8.44 21.32 16.14 11.84 6.12 18.17 13.20 -25.84%
DY 0.00 4.65 0.00 0.00 0.00 5.13 0.00 -
P/NAPS 0.46 0.51 0.51 0.52 0.51 0.49 0.53 -9.03%
Price Multiplier on Announcement Date
31/07/11 30/04/11 31/01/11 31/10/10 31/07/10 30/04/10 31/01/10 CAGR
Date 28/09/11 24/06/11 25/03/11 14/12/10 24/09/10 25/06/10 25/03/10 -
Price 0.38 0.41 0.42 0.41 0.40 0.42 0.37 -
P/RPS 0.81 0.25 0.34 0.50 0.99 0.29 0.35 75.23%
P/EPS 10.98 4.47 6.19 7.87 15.94 5.93 6.84 37.21%
EY 9.11 22.36 16.14 12.71 6.27 16.88 14.62 -27.10%
DY 0.00 4.88 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 0.43 0.48 0.51 0.49 0.49 0.53 0.48 -7.08%

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