[KEINHIN] QoQ 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- 76.17%
YoY- 44.3%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
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 40,229 34,184 35,911 40,146 32,272 30,197 30,178 21.14%
PBT 1,990 883 601 2,366 1,495 30 592 124.56%
Tax -228 676 -180 218 -248 473 239 -
NP 1,762 1,559 421 2,584 1,247 503 831 65.12%
-
NP to SH 1,755 1,366 443 2,632 1,494 766 840 63.50%
-
Tax Rate 11.46% -76.56% 29.95% -9.21% 16.59% -1,576.67% -40.37% -
Total Cost 38,467 32,625 35,490 37,562 31,025 29,694 29,347 19.79%
-
Net Worth 70,398 69,289 66,942 68,273 66,290 63,956 63,247 7.40%
Dividend
31/07/08 30/04/08 31/01/08 31/10/07 31/07/07 30/04/07 31/01/07 CAGR
Div - 1,484 - - - 1,475 - -
Div Payout % - 108.70% - - - 192.68% - -
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 69,289 66,942 68,273 66,290 63,956 63,247 7.40%
NOSH 99,152 98,985 98,444 98,947 98,940 98,395 98,823 0.22%
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% 4.56% 1.17% 6.44% 3.86% 1.67% 2.75% -
ROE 2.49% 1.97% 0.66% 3.86% 2.25% 1.20% 1.33% -
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 40.57 34.53 36.48 40.57 32.62 30.69 30.54 20.86%
EPS 1.77 1.38 0.45 2.66 1.51 0.77 0.85 63.14%
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 36.89 31.34 32.93 36.81 29.59 27.69 27.67 21.15%
EPS 1.61 1.25 0.41 2.41 1.37 0.70 0.77 63.58%
DPS 0.00 1.36 0.00 0.00 0.00 1.35 0.00 -
NAPS 0.6455 0.6353 0.6138 0.626 0.6078 0.5864 0.5799 7.41%
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 0.94 1.07 1.04 0.94 1.38 1.11 1.11 -10.49%
P/EPS 21.47 26.81 84.44 14.29 29.80 43.67 40.00 -33.97%
EY 4.66 3.73 1.18 7.00 3.36 2.29 2.50 51.51%
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 0.99 1.04 0.90 0.96 1.23 1.14 1.05 -3.85%
P/EPS 22.60 26.09 73.33 14.66 26.49 44.96 37.65 -28.86%
EY 4.42 3.83 1.36 6.82 3.77 2.22 2.66 40.33%
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