[KEINHIN] YoY TTM 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- 18.21%
YoY- 1.56%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Revenue 152,452 170,682 161,589 134,613 156,029 138,526 120,138 4.04%
PBT 2,873 13,048 10,652 7,197 5,616 4,492 4,278 -6.41%
Tax -1,280 -3,289 -1,623 -1,009 246 263 -214 34.69%
NP 1,593 9,759 9,029 6,188 5,862 4,755 4,064 -14.43%
-
NP to SH 42 8,655 8,374 5,856 5,766 5,335 4,097 -53.35%
-
Tax Rate 44.55% 25.21% 15.24% 14.02% -4.38% -5.85% 5.00% -
Total Cost 150,859 160,923 152,560 128,425 150,167 133,771 116,074 4.46%
-
Net Worth 88,109 89,613 82,259 76,425 72,660 66,942 63,247 5.67%
Dividend
31/01/13 31/01/12 31/01/11 31/01/10 31/01/09 31/01/08 31/01/07 CAGR
Div 990 1,983 1,979 1,482 1,484 1,475 999 -0.15%
Div Payout % 2,357.14% 22.91% 23.64% 25.31% 25.75% 27.66% 24.41% -
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 89,613 82,259 76,425 72,660 66,942 63,247 5.67%
NOSH 99,000 100,689 99,108 99,253 99,534 98,444 98,823 0.02%
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 1.04% 5.72% 5.59% 4.60% 3.76% 3.43% 3.38% -
ROE 0.05% 9.66% 10.18% 7.66% 7.94% 7.97% 6.48% -
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 153.99 169.51 163.04 135.63 156.76 140.71 121.57 4.01%
EPS 0.04 8.60 8.45 5.90 5.79 5.42 4.15 -53.83%
DPS 1.00 2.00 2.00 1.50 1.50 1.50 1.00 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 139.99 156.73 148.38 123.61 143.28 127.20 110.32 4.04%
EPS 0.04 7.95 7.69 5.38 5.29 4.90 3.76 -53.07%
DPS 0.91 1.82 1.82 1.36 1.36 1.36 0.92 -0.18%
NAPS 0.8091 0.8229 0.7554 0.7018 0.6672 0.6147 0.5808 5.67%
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 0.24 0.28 0.26 0.30 0.19 0.27 0.28 -2.53%
P/EPS 872.14 5.58 4.97 6.95 5.18 7.01 8.20 117.51%
EY 0.11 17.91 20.12 14.39 19.31 14.26 12.19 -54.33%
DY 2.70 4.17 4.76 3.66 5.00 3.95 2.94 -1.40%
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 0.23 0.30 0.26 0.27 0.24 0.23 0.26 -2.02%
P/EPS 848.57 5.93 4.97 6.27 6.56 6.09 7.72 118.70%
EY 0.12 16.85 20.12 15.95 15.24 16.42 12.96 -54.14%
DY 2.78 3.92 4.76 4.05 3.95 4.55 3.13 -1.95%
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