[KEINHIN] YoY Annualized Quarter Result on 31-Oct-2007 [#2]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
10-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2008
Quarter
31-Oct-2007 [#2]
Profit Trend
QoQ- 38.09%
YoY- 20.01%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Revenue 162,936 136,036 169,382 144,836 123,792 136,366 132,326 3.52%
PBT 12,938 9,660 8,774 7,722 8,024 3,390 8,544 7.15%
Tax -1,802 -974 -640 -60 -1,154 -310 -432 26.86%
NP 11,136 8,686 8,134 7,662 6,870 3,080 8,112 5.42%
-
NP to SH 10,310 8,044 7,944 8,252 6,876 3,330 7,518 5.40%
-
Tax Rate 13.93% 10.08% 7.29% 0.78% 14.38% 9.14% 5.06% -
Total Cost 151,800 127,350 161,248 137,174 116,922 133,286 124,214 3.39%
-
Net Worth 83,113 77,269 73,298 68,271 63,409 58,473 24,770 22.34%
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Net Worth 83,113 77,269 73,298 68,271 63,409 58,473 24,770 22.34%
NOSH 98,944 99,064 99,052 98,944 99,077 99,107 43,456 14.69%
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
NP Margin 6.83% 6.39% 4.80% 5.29% 5.55% 2.26% 6.13% -
ROE 12.40% 10.41% 10.84% 12.09% 10.84% 5.69% 30.35% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 164.67 137.32 171.00 146.38 124.94 137.59 304.50 -9.73%
EPS 10.42 8.12 8.02 8.34 6.94 3.36 17.30 -8.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.74 0.69 0.64 0.59 0.57 6.67%
Adjusted Per Share Value based on latest NOSH - 98,947
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
RPS 149.62 124.92 155.54 133.00 113.67 125.22 121.51 3.52%
EPS 9.47 7.39 7.29 7.58 6.31 3.06 6.90 5.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7632 0.7095 0.6731 0.6269 0.5823 0.5369 0.2275 22.34%
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 31/10/06 31/10/05 29/10/04 -
Price 0.44 0.36 0.31 0.38 0.32 0.38 0.69 -
P/RPS 0.27 0.26 0.18 0.26 0.26 0.28 0.23 2.70%
P/EPS 4.22 4.43 3.87 4.56 4.61 11.31 3.99 0.93%
EY 23.68 22.56 25.87 21.95 21.69 8.84 25.07 -0.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.42 0.55 0.50 0.64 1.21 -13.12%
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 31/10/04 CAGR
Date 14/12/10 10/12/09 15/12/08 10/12/07 20/12/06 16/12/05 06/12/04 -
Price 0.41 0.38 0.48 0.39 0.31 0.36 0.74 -
P/RPS 0.25 0.28 0.28 0.27 0.25 0.26 0.24 0.68%
P/EPS 3.93 4.68 5.99 4.68 4.47 10.71 4.28 -1.41%
EY 25.41 21.37 16.71 21.38 22.39 9.33 23.38 1.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.65 0.57 0.48 0.61 1.30 -15.00%

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