[KEINHIN] QoQ TTM Result on 31-Oct-2015 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
16-Dec-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2016
Quarter
31-Oct-2015 [#2]
Profit Trend
QoQ- 57.73%
YoY- 150.93%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Revenue 221,366 216,979 218,258 205,592 195,190 193,635 184,258 13.02%
PBT 16,192 16,239 17,460 12,787 8,359 7,063 5,550 104.30%
Tax -5,140 -4,491 -4,736 -3,511 -2,175 -1,841 -2,192 76.59%
NP 11,052 11,748 12,724 9,276 6,184 5,222 3,358 121.42%
-
NP to SH 8,864 9,323 10,017 6,863 4,351 3,807 2,185 154.57%
-
Tax Rate 31.74% 27.66% 27.12% 27.46% 26.02% 26.07% 39.50% -
Total Cost 210,314 205,231 205,534 196,316 189,006 188,413 180,900 10.57%
-
Net Worth 102,959 99,989 101,969 99,989 94,049 91,080 90,090 9.31%
Dividend
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Div 1,485 1,485 990 990 990 990 990 31.06%
Div Payout % 16.75% 15.93% 9.88% 14.43% 22.75% 26.00% 45.31% -
Equity
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Net Worth 102,959 99,989 101,969 99,989 94,049 91,080 90,090 9.31%
NOSH 99,000 99,000 99,000 99,000 99,000 99,000 99,000 0.00%
Ratio Analysis
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
NP Margin 4.99% 5.41% 5.83% 4.51% 3.17% 2.70% 1.82% -
ROE 8.61% 9.32% 9.82% 6.86% 4.63% 4.18% 2.43% -
Per Share
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 223.60 219.17 220.46 207.67 197.16 195.59 186.12 13.02%
EPS 8.95 9.42 10.12 6.93 4.39 3.85 2.21 154.28%
DPS 1.50 1.50 1.00 1.00 1.00 1.00 1.00 31.06%
NAPS 1.04 1.01 1.03 1.01 0.95 0.92 0.91 9.31%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
RPS 203.27 199.25 200.42 188.79 179.24 177.81 169.20 13.02%
EPS 8.14 8.56 9.20 6.30 4.00 3.50 2.01 154.28%
DPS 1.36 1.36 0.91 0.91 0.91 0.91 0.91 30.74%
NAPS 0.9455 0.9182 0.9364 0.9182 0.8636 0.8364 0.8273 9.32%
Price Multiplier on Financial Quarter End Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 29/07/16 29/04/16 29/01/16 30/10/15 31/07/15 30/04/15 30/01/15 -
Price 0.86 0.93 0.965 0.555 0.415 0.43 0.385 -
P/RPS 0.38 0.42 0.44 0.27 0.21 0.22 0.21 48.54%
P/EPS 9.61 9.88 9.54 8.01 9.44 11.18 17.44 -32.81%
EY 10.41 10.13 10.49 12.49 10.59 8.94 5.73 48.94%
DY 1.74 1.61 1.04 1.80 2.41 2.33 2.60 -23.50%
P/NAPS 0.83 0.92 0.94 0.55 0.44 0.47 0.42 57.54%
Price Multiplier on Announcement Date
31/07/16 30/04/16 31/01/16 31/10/15 31/07/15 30/04/15 31/01/15 CAGR
Date 30/09/16 24/06/16 16/03/16 16/12/15 30/09/15 29/06/15 27/03/15 -
Price 0.79 0.985 0.95 0.665 0.445 0.41 0.425 -
P/RPS 0.35 0.45 0.43 0.32 0.23 0.21 0.23 32.33%
P/EPS 8.82 10.46 9.39 9.59 10.13 10.66 19.26 -40.61%
EY 11.33 9.56 10.65 10.42 9.88 9.38 5.19 68.36%
DY 1.90 1.52 1.05 1.50 2.25 2.44 2.35 -13.22%
P/NAPS 0.76 0.98 0.92 0.66 0.47 0.45 0.47 37.80%

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