[KEINHIN] YoY Annual (Unaudited) Result on 30-Apr-2013 [#4]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
20-Jun-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
30-Apr-2013 [#4]
Profit Trend
YoY- -119.4%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Revenue 216,979 193,635 159,813 149,568 166,216 164,434 144,268 7.03%
PBT 16,239 7,064 4,436 1,380 10,133 12,001 8,681 10.99%
Tax -4,488 -1,839 -1,843 -1,214 -2,532 -2,263 -1,294 23.00%
NP 11,751 5,225 2,593 166 7,601 9,738 7,387 8.03%
-
NP to SH 9,325 3,810 1,160 -1,183 6,099 9,077 7,013 4.85%
-
Tax Rate 27.64% 26.03% 41.55% 87.97% 24.99% 18.86% 14.91% -
Total Cost 205,228 188,410 157,220 149,402 158,615 154,696 136,881 6.97%
-
Net Worth 99,959 90,972 86,871 85,894 88,086 84,175 78,164 4.18%
Dividend
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Div 1,484 988 987 987 989 1,980 1,978 -4.67%
Div Payout % 15.92% 25.95% 85.10% 0.00% 16.23% 21.82% 28.22% -
Equity
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Net Worth 99,959 90,972 86,871 85,894 88,086 84,175 78,164 4.18%
NOSH 98,970 98,883 98,717 98,728 98,973 99,029 98,942 0.00%
Ratio Analysis
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
NP Margin 5.42% 2.70% 1.62% 0.11% 4.57% 5.92% 5.12% -
ROE 9.33% 4.19% 1.34% -1.38% 6.92% 10.78% 8.97% -
Per Share
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 219.24 195.82 161.89 151.49 167.94 166.05 145.81 7.02%
EPS 9.42 3.85 1.17 -1.19 6.16 9.17 7.08 4.86%
DPS 1.50 1.00 1.00 1.00 1.00 2.00 2.00 -4.67%
NAPS 1.01 0.92 0.88 0.87 0.89 0.85 0.79 4.17%
Adjusted Per Share Value based on latest NOSH - 99,000
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
RPS 199.25 177.81 146.75 137.34 152.63 151.00 132.48 7.03%
EPS 8.56 3.50 1.07 -1.09 5.60 8.34 6.44 4.85%
DPS 1.36 0.91 0.91 0.91 0.91 1.82 1.82 -4.73%
NAPS 0.9179 0.8354 0.7977 0.7887 0.8089 0.773 0.7178 4.17%
Price Multiplier on Financial Quarter End Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 29/04/16 30/04/15 30/04/14 30/04/13 30/04/12 29/04/11 30/04/10 -
Price 0.93 0.43 0.38 0.355 0.45 0.43 0.39 -
P/RPS 0.42 0.22 0.23 0.23 0.27 0.26 0.27 7.63%
P/EPS 9.87 11.16 32.34 -29.63 7.30 4.69 5.50 10.22%
EY 10.13 8.96 3.09 -3.38 13.69 21.32 18.17 -9.27%
DY 1.61 2.33 2.63 2.82 2.22 4.65 5.13 -17.54%
P/NAPS 0.92 0.47 0.43 0.41 0.51 0.51 0.49 11.05%
Price Multiplier on Announcement Date
30/04/16 30/04/15 30/04/14 30/04/13 30/04/12 30/04/11 30/04/10 CAGR
Date 24/06/16 29/06/15 27/06/14 20/06/13 29/06/12 24/06/11 25/06/10 -
Price 0.985 0.41 0.48 0.37 0.44 0.41 0.42 -
P/RPS 0.45 0.21 0.30 0.24 0.26 0.25 0.29 7.59%
P/EPS 10.45 10.64 40.85 -30.88 7.14 4.47 5.93 9.89%
EY 9.57 9.40 2.45 -3.24 14.01 22.36 16.88 -9.01%
DY 1.52 2.44 2.08 2.70 2.27 4.88 4.76 -17.31%
P/NAPS 0.98 0.45 0.55 0.43 0.49 0.48 0.53 10.77%

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