[KEINHIN] YoY Annualized Quarter Result on 31-Jul-2013 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
27-Sep-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2014
Quarter
31-Jul-2013 [#1]
Profit Trend
QoQ- 35.76%
YoY- -255.74%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Revenue 217,588 200,040 193,820 154,320 153,428 184,888 160,672 5.17%
PBT 15,668 15,856 10,672 1,272 3,256 19,276 12,512 3.81%
Tax -6,544 -3,948 -2,612 -788 -428 -4,120 -1,688 25.31%
NP 9,124 11,908 8,060 484 2,828 15,156 10,824 -2.80%
-
NP to SH 6,608 8,444 6,268 -760 488 13,712 9,944 -6.57%
-
Tax Rate 41.77% 24.90% 24.48% 61.95% 13.14% 21.37% 13.49% -
Total Cost 208,464 188,132 185,760 153,836 150,600 169,732 149,848 5.65%
-
Net Worth 102,959 94,049 88,109 87,119 88,109 88,176 80,225 4.24%
Dividend
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Net Worth 102,959 94,049 88,109 87,119 88,109 88,176 80,225 4.24%
NOSH 99,000 99,000 99,000 99,000 99,000 99,075 99,043 -0.00%
Ratio Analysis
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
NP Margin 4.19% 5.95% 4.16% 0.31% 1.84% 8.20% 6.74% -
ROE 6.42% 8.98% 7.11% -0.87% 0.55% 15.55% 12.40% -
Per Share
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 219.79 202.06 195.78 155.88 154.98 186.61 162.22 5.18%
EPS 6.68 8.52 6.32 -0.76 0.48 13.84 10.04 -6.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.95 0.89 0.88 0.89 0.89 0.81 4.24%
Adjusted Per Share Value based on latest NOSH - 99,000
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
RPS 199.51 183.42 177.71 141.50 140.68 169.52 147.32 5.17%
EPS 6.06 7.74 5.75 -0.70 0.45 12.57 9.12 -6.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.944 0.8623 0.8079 0.7988 0.8079 0.8085 0.7356 4.24%
Price Multiplier on Financial Quarter End Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 29/07/16 31/07/15 31/07/14 31/07/13 31/07/12 29/07/11 30/07/10 -
Price 0.86 0.415 0.50 0.37 0.38 0.41 0.41 -
P/RPS 0.39 0.21 0.26 0.24 0.25 0.22 0.25 7.68%
P/EPS 12.88 4.87 7.90 -48.20 77.09 2.96 4.08 21.09%
EY 7.76 20.55 12.66 -2.07 1.30 33.76 24.49 -17.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.44 0.56 0.42 0.43 0.46 0.51 8.44%
Price Multiplier on Announcement Date
31/07/16 31/07/15 31/07/14 31/07/13 31/07/12 31/07/11 31/07/10 CAGR
Date 30/09/16 30/09/15 26/09/14 27/09/13 27/09/12 28/09/11 24/09/10 -
Price 0.79 0.445 0.49 0.40 0.40 0.38 0.40 -
P/RPS 0.36 0.22 0.25 0.26 0.26 0.20 0.25 6.25%
P/EPS 11.84 5.22 7.74 -52.11 81.15 2.75 3.98 19.90%
EY 8.45 19.17 12.92 -1.92 1.23 36.42 25.10 -16.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.47 0.55 0.45 0.45 0.43 0.49 7.58%

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