[KEINHIN] YoY Cumulative Quarter Result on 31-Jan-2010 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
25-Mar-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jan-2010 [#3]
Profit Trend
QoQ- 33.07%
YoY- 21.64%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
Cumulative Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 115,268 129,032 122,784 105,611 121,845 108,329 92,073 3.81%
PBT 2,297 9,562 8,530 6,555 4,733 4,462 4,605 -10.93%
Tax -910 -2,189 -1,172 -837 -430 -210 -338 17.92%
NP 1,387 7,373 7,358 5,718 4,303 4,252 4,267 -17.06%
-
NP to SH 250 6,285 6,711 5,352 4,400 4,569 4,278 -37.67%
-
Tax Rate 39.62% 22.89% 13.74% 12.77% 9.09% 4.71% 7.34% -
Total Cost 113,881 121,659 115,426 99,893 117,542 104,077 87,806 4.42%
-
Net Worth 88,109 88,088 82,155 76,174 72,342 67,249 63,377 5.63%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Net Worth 88,109 88,088 82,155 76,174 72,342 67,249 63,377 5.63%
NOSH 99,000 98,976 98,982 98,927 99,099 98,896 99,027 -0.00%
Ratio Analysis
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
NP Margin 1.20% 5.71% 5.99% 5.41% 3.53% 3.93% 4.63% -
ROE 0.28% 7.13% 8.17% 7.03% 6.08% 6.79% 6.75% -
Per Share
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 116.43 130.37 124.05 106.76 122.95 109.54 92.98 3.81%
EPS 0.25 6.35 6.78 5.41 4.44 4.62 4.32 -37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.83 0.77 0.73 0.68 0.64 5.64%
Adjusted Per Share Value based on latest NOSH - 99,253
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
RPS 105.85 118.49 112.75 96.98 111.89 99.48 84.55 3.81%
EPS 0.23 5.77 6.16 4.91 4.04 4.20 3.93 -37.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8091 0.8089 0.7544 0.6995 0.6643 0.6175 0.582 5.63%
Price Multiplier on Financial Quarter End Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 31/01/13 31/01/12 31/01/11 29/01/10 30/01/09 31/01/08 31/01/07 -
Price 0.37 0.48 0.42 0.41 0.30 0.38 0.34 -
P/RPS 0.32 0.37 0.34 0.38 0.24 0.35 0.37 -2.38%
P/EPS 146.52 7.56 6.19 7.58 6.76 8.23 7.87 62.72%
EY 0.68 13.23 16.14 13.20 14.80 12.16 12.71 -38.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.54 0.51 0.53 0.41 0.56 0.53 -3.79%
Price Multiplier on Announcement Date
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Date 22/03/13 23/03/12 25/03/11 25/03/10 24/03/09 24/03/08 22/03/07 -
Price 0.36 0.51 0.42 0.37 0.38 0.33 0.32 -
P/RPS 0.31 0.39 0.34 0.35 0.31 0.30 0.34 -1.52%
P/EPS 142.56 8.03 6.19 6.84 8.56 7.14 7.41 63.61%
EY 0.70 12.45 16.14 14.62 11.68 14.00 13.50 -38.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.57 0.51 0.48 0.52 0.49 0.50 -3.64%

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