[KEINHIN] YoY TTM Result on 31-Jan-2013 [#3]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
22-Mar-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2013
Quarter
31-Jan-2013 [#3]
Profit Trend
QoQ- 106.85%
YoY- -99.51%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Revenue 218,258 184,258 153,387 152,452 170,682 161,589 134,613 8.38%
PBT 17,460 5,550 3,062 2,873 13,048 10,652 7,197 15.90%
Tax -4,736 -2,192 -1,209 -1,280 -3,289 -1,623 -1,009 29.38%
NP 12,724 3,358 1,853 1,593 9,759 9,029 6,188 12.76%
-
NP to SH 10,017 2,185 331 42 8,655 8,374 5,856 9.35%
-
Tax Rate 27.12% 39.50% 39.48% 44.55% 25.21% 15.24% 14.02% -
Total Cost 205,534 180,900 151,534 150,859 160,923 152,560 128,425 8.14%
-
Net Worth 101,969 90,090 88,109 88,109 89,613 82,259 76,425 4.92%
Dividend
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Div 990 990 990 990 1,983 1,979 1,482 -6.50%
Div Payout % 9.88% 45.31% 299.09% 2,357.14% 22.91% 23.64% 25.31% -
Equity
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Net Worth 101,969 90,090 88,109 88,109 89,613 82,259 76,425 4.92%
NOSH 99,000 99,000 99,000 99,000 100,689 99,108 99,253 -0.04%
Ratio Analysis
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
NP Margin 5.83% 1.82% 1.21% 1.04% 5.72% 5.59% 4.60% -
ROE 9.82% 2.43% 0.38% 0.05% 9.66% 10.18% 7.66% -
Per Share
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 220.46 186.12 154.94 153.99 169.51 163.04 135.63 8.42%
EPS 10.12 2.21 0.33 0.04 8.60 8.45 5.90 9.40%
DPS 1.00 1.00 1.00 1.00 2.00 2.00 1.50 -6.53%
NAPS 1.03 0.91 0.89 0.89 0.89 0.83 0.77 4.96%
Adjusted Per Share Value based on latest NOSH - 99,000
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
RPS 200.12 168.95 140.64 139.78 156.50 148.16 123.43 8.38%
EPS 9.18 2.00 0.30 0.04 7.94 7.68 5.37 9.34%
DPS 0.91 0.91 0.91 0.91 1.82 1.82 1.36 -6.47%
NAPS 0.935 0.826 0.8079 0.8079 0.8217 0.7542 0.7007 4.92%
Price Multiplier on Financial Quarter End Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 29/01/16 30/01/15 30/01/14 31/01/13 31/01/12 31/01/11 29/01/10 -
Price 0.965 0.385 0.35 0.37 0.48 0.42 0.41 -
P/RPS 0.44 0.21 0.23 0.24 0.28 0.26 0.30 6.58%
P/EPS 9.54 17.44 104.68 872.14 5.58 4.97 6.95 5.41%
EY 10.49 5.73 0.96 0.11 17.91 20.12 14.39 -5.12%
DY 1.04 2.60 2.86 2.70 4.17 4.76 3.66 -18.91%
P/NAPS 0.94 0.42 0.39 0.42 0.54 0.51 0.53 10.01%
Price Multiplier on Announcement Date
31/01/16 31/01/15 31/01/14 31/01/13 31/01/12 31/01/11 31/01/10 CAGR
Date 16/03/16 27/03/15 28/03/14 22/03/13 23/03/12 25/03/11 25/03/10 -
Price 0.95 0.425 0.375 0.36 0.51 0.42 0.37 -
P/RPS 0.43 0.23 0.24 0.23 0.30 0.26 0.27 8.06%
P/EPS 9.39 19.26 112.16 848.57 5.93 4.97 6.27 6.95%
EY 10.65 5.19 0.89 0.12 16.85 20.12 15.95 -6.50%
DY 1.05 2.35 2.67 2.78 3.92 4.76 4.05 -20.13%
P/NAPS 0.92 0.47 0.42 0.40 0.57 0.51 0.48 11.44%

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