[KEINHIN] QoQ TTM Result on 31-Jul-2016 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
30-Sep-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2017
Quarter
31-Jul-2016 [#1]
Profit Trend
QoQ- -4.92%
YoY- 103.72%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Revenue 219,985 213,251 219,040 221,366 216,979 218,258 205,592 4.61%
PBT 10,590 9,670 12,959 16,192 16,239 17,460 12,787 -11.82%
Tax -2,292 -2,836 -3,994 -5,140 -4,491 -4,736 -3,511 -24.76%
NP 8,298 6,834 8,965 11,052 11,748 12,724 9,276 -7.16%
-
NP to SH 7,050 5,730 7,636 8,864 9,323 10,017 6,863 1.81%
-
Tax Rate 21.64% 29.33% 30.82% 31.74% 27.66% 27.12% 27.46% -
Total Cost 211,687 206,417 210,075 210,314 205,231 205,534 196,316 5.15%
-
Net Worth 107,910 106,920 105,930 102,959 99,989 101,969 99,989 5.21%
Dividend
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Div 1,485 1,485 1,485 1,485 1,485 990 990 31.06%
Div Payout % 21.06% 25.92% 19.45% 16.75% 15.93% 9.88% 14.43% -
Equity
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Net Worth 107,910 106,920 105,930 102,959 99,989 101,969 99,989 5.21%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
NP Margin 3.77% 3.20% 4.09% 4.99% 5.41% 5.83% 4.51% -
ROE 6.53% 5.36% 7.21% 8.61% 9.32% 9.82% 6.86% -
Per Share
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 222.21 215.41 221.25 223.60 219.17 220.46 207.67 4.61%
EPS 7.12 5.79 7.71 8.95 9.42 10.12 6.93 1.82%
DPS 1.50 1.50 1.50 1.50 1.50 1.00 1.00 31.06%
NAPS 1.09 1.08 1.07 1.04 1.01 1.03 1.01 5.21%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
RPS 201.71 195.53 200.84 202.97 198.95 200.12 188.51 4.61%
EPS 6.46 5.25 7.00 8.13 8.55 9.18 6.29 1.79%
DPS 1.36 1.36 1.36 1.36 1.36 0.91 0.91 30.74%
NAPS 0.9894 0.9804 0.9713 0.944 0.9168 0.935 0.9168 5.21%
Price Multiplier on Financial Quarter End Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 28/04/17 31/01/17 31/10/16 29/07/16 29/04/16 29/01/16 30/10/15 -
Price 0.765 0.73 0.74 0.86 0.93 0.965 0.555 -
P/RPS 0.34 0.34 0.33 0.38 0.42 0.44 0.27 16.62%
P/EPS 10.74 12.61 9.59 9.61 9.88 9.54 8.01 21.61%
EY 9.31 7.93 10.42 10.41 10.13 10.49 12.49 -17.80%
DY 1.96 2.05 2.03 1.74 1.61 1.04 1.80 5.84%
P/NAPS 0.70 0.68 0.69 0.83 0.92 0.94 0.55 17.45%
Price Multiplier on Announcement Date
30/04/17 31/01/17 31/10/16 31/07/16 30/04/16 31/01/16 31/10/15 CAGR
Date 23/06/17 17/03/17 09/12/16 30/09/16 24/06/16 16/03/16 16/12/15 -
Price 0.715 0.825 0.75 0.79 0.985 0.95 0.665 -
P/RPS 0.32 0.38 0.34 0.35 0.45 0.43 0.32 0.00%
P/EPS 10.04 14.25 9.72 8.82 10.46 9.39 9.59 3.10%
EY 9.96 7.02 10.28 11.33 9.56 10.65 10.42 -2.96%
DY 2.10 1.82 2.00 1.90 1.52 1.05 1.50 25.17%
P/NAPS 0.66 0.76 0.70 0.76 0.98 0.92 0.66 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