[KEINHIN] YoY Annualized Quarter Result on 31-Jan-2008 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
24-Mar-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jan-2008 [#3]
Profit Trend
QoQ- -26.18%
YoY- 6.8%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Revenue 163,712 140,814 162,460 144,438 122,764 130,488 130,978 3.78%
PBT 11,373 8,740 6,310 5,949 6,140 2,958 9,321 3.37%
Tax -1,562 -1,116 -573 -280 -450 -257 -536 19.50%
NP 9,810 7,624 5,737 5,669 5,689 2,701 8,785 1.85%
-
NP to SH 8,948 7,136 5,866 6,092 5,704 2,793 8,389 1.08%
-
Tax Rate 13.73% 12.77% 9.08% 4.71% 7.33% 8.69% 5.75% -
Total Cost 153,901 133,190 156,722 138,769 117,074 127,786 122,193 3.91%
-
Net Worth 82,155 76,174 72,342 67,249 63,377 62,257 36,217 14.61%
Dividend
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Net Worth 82,155 76,174 72,342 67,249 63,377 62,257 36,217 14.61%
NOSH 98,982 98,927 99,099 98,896 99,027 98,820 61,385 8.28%
Ratio Analysis
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
NP Margin 5.99% 5.41% 3.53% 3.93% 4.63% 2.07% 6.71% -
ROE 10.89% 9.37% 8.11% 9.06% 9.00% 4.49% 23.16% -
Per Share
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 165.40 142.34 163.94 146.05 123.97 132.05 213.37 -4.15%
EPS 9.04 7.21 5.92 6.16 5.76 2.83 13.67 -6.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.73 0.68 0.64 0.63 0.59 5.85%
Adjusted Per Share Value based on latest NOSH - 98,444
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
RPS 150.33 129.31 149.18 132.63 112.73 119.82 120.27 3.78%
EPS 8.22 6.55 5.39 5.59 5.24 2.57 7.70 1.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7544 0.6995 0.6643 0.6175 0.582 0.5717 0.3326 14.61%
Price Multiplier on Financial Quarter End Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 31/01/06 31/01/05 -
Price 0.42 0.41 0.30 0.38 0.34 0.37 0.70 -
P/RPS 0.25 0.29 0.18 0.26 0.27 0.28 0.33 -4.51%
P/EPS 4.65 5.68 5.07 6.17 5.90 13.09 5.12 -1.59%
EY 21.52 17.59 19.73 16.21 16.94 7.64 19.52 1.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.53 0.41 0.56 0.53 0.59 1.19 -13.16%
Price Multiplier on Announcement Date
31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 31/01/06 31/01/05 CAGR
Date 25/03/11 25/03/10 24/03/09 24/03/08 22/03/07 24/03/06 04/04/05 -
Price 0.42 0.37 0.38 0.33 0.32 0.38 0.57 -
P/RPS 0.25 0.26 0.23 0.23 0.26 0.29 0.27 -1.27%
P/EPS 4.65 5.13 6.42 5.36 5.56 13.44 4.17 1.83%
EY 21.52 19.50 15.58 18.67 18.00 7.44 23.98 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.52 0.49 0.50 0.60 0.97 -10.15%

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