[KEINHIN] YoY Annualized Quarter Result on 31-Jul-2007 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
26-Sep-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Jul-2007 [#1]
Profit Trend
QoQ- 18.5%
YoY- -7.38%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Revenue 160,672 122,652 160,916 129,088 133,820 139,008 123,628 4.46%
PBT 12,512 8,444 7,960 5,980 7,524 3,924 9,328 5.01%
Tax -1,688 -820 -912 -992 -1,044 -744 -904 10.96%
NP 10,824 7,624 7,048 4,988 6,480 3,180 8,424 4.26%
-
NP to SH 9,944 6,896 7,020 5,976 6,452 4,044 8,424 2.80%
-
Tax Rate 13.49% 9.71% 11.46% 16.59% 13.88% 18.96% 9.69% -
Total Cost 149,848 115,028 153,868 124,100 127,340 135,828 115,204 4.47%
-
Net Worth 80,225 74,310 70,398 66,290 61,353 57,488 43,842 10.59%
Dividend
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Net Worth 80,225 74,310 70,398 66,290 61,353 57,488 43,842 10.59%
NOSH 99,043 99,080 99,152 98,940 98,957 99,117 78,289 3.99%
Ratio Analysis
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
NP Margin 6.74% 6.22% 4.38% 3.86% 4.84% 2.29% 6.81% -
ROE 12.40% 9.28% 9.97% 9.01% 10.52% 7.03% 19.21% -
Per Share
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 162.22 123.79 162.29 130.47 135.23 140.25 157.91 0.44%
EPS 10.04 6.96 7.08 6.04 6.52 4.08 10.76 -1.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.75 0.71 0.67 0.62 0.58 0.56 6.34%
Adjusted Per Share Value based on latest NOSH - 98,940
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
RPS 147.54 112.63 147.76 118.54 122.88 127.65 113.52 4.46%
EPS 9.13 6.33 6.45 5.49 5.92 3.71 7.74 2.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7367 0.6824 0.6464 0.6087 0.5634 0.5279 0.4026 10.59%
Price Multiplier on Financial Quarter End Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 - -
Price 0.41 0.34 0.38 0.45 0.34 0.48 0.00 -
P/RPS 0.25 0.27 0.23 0.34 0.25 0.34 0.00 -
P/EPS 4.08 4.89 5.37 7.45 5.21 11.76 0.00 -
EY 24.49 20.47 18.63 13.42 19.18 8.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.54 0.67 0.55 0.83 0.00 -
Price Multiplier on Announcement Date
31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 CAGR
Date 24/09/10 28/09/09 24/09/08 26/09/07 26/09/06 22/09/05 04/10/04 -
Price 0.40 0.38 0.40 0.40 0.35 0.42 0.00 -
P/RPS 0.25 0.31 0.25 0.31 0.26 0.30 0.00 -
P/EPS 3.98 5.46 5.65 6.62 5.37 10.29 0.00 -
EY 25.10 18.32 17.70 15.10 18.63 9.71 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.56 0.60 0.56 0.72 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