[KEINHIN] YoY TTM Result on 31-Jul-2009 [#1]

Stock
[KEINHIN] KEIN HING INTERNATIONAL BHD
Announcement Date
28-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2010
Quarter
31-Jul-2009 [#1]
Profit Trend
QoQ- -0.63%
YoY- -21.35%
Quarter Report
Latest QR
Upcoming QR
KEINHIN's Result
KEINHIN's Financial Summary
View:
Show?
TTM Result
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Revenue 158,351 170,488 153,921 141,281 150,470 121,087 127,022 3.73%
PBT 6,133 13,707 9,694 5,496 5,840 4,248 2,801 13.93%
Tax -1,636 -2,880 -1,505 -579 486 148 -152 48.53%
NP 4,497 10,827 8,189 4,917 6,326 4,396 2,649 9.21%
-
NP to SH 2,771 10,023 7,777 4,873 6,196 4,924 2,517 1.61%
-
Tax Rate 26.68% 21.01% 15.53% 10.53% -8.32% -3.48% 5.43% -
Total Cost 153,854 159,661 145,732 136,364 144,144 116,691 124,373 3.60%
-
Net Worth 88,109 88,176 80,225 74,310 70,398 66,290 61,353 6.21%
Dividend
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Div 990 1,983 1,979 1,482 1,484 1,475 999 -0.15%
Div Payout % 35.73% 19.79% 25.46% 30.42% 23.96% 29.97% 39.73% -
Equity
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Net Worth 88,109 88,176 80,225 74,310 70,398 66,290 61,353 6.21%
NOSH 99,000 99,075 99,043 99,080 99,152 98,940 98,957 0.00%
Ratio Analysis
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
NP Margin 2.84% 6.35% 5.32% 3.48% 4.20% 3.63% 2.09% -
ROE 3.14% 11.37% 9.69% 6.56% 8.80% 7.43% 4.10% -
Per Share
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 159.95 172.08 155.41 142.59 151.76 122.38 128.36 3.73%
EPS 2.80 10.12 7.85 4.92 6.25 4.98 2.54 1.63%
DPS 1.00 2.00 2.00 1.50 1.50 1.50 1.00 0.00%
NAPS 0.89 0.89 0.81 0.75 0.71 0.67 0.62 6.20%
Adjusted Per Share Value based on latest NOSH - 99,080
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
RPS 145.19 156.32 141.13 129.54 137.97 111.03 116.47 3.73%
EPS 2.54 9.19 7.13 4.47 5.68 4.51 2.31 1.59%
DPS 0.91 1.82 1.82 1.36 1.36 1.35 0.92 -0.18%
NAPS 0.8079 0.8085 0.7356 0.6814 0.6455 0.6078 0.5626 6.21%
Price Multiplier on Financial Quarter End Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 31/07/12 29/07/11 30/07/10 31/07/09 31/07/08 31/07/07 31/07/06 -
Price 0.38 0.41 0.41 0.34 0.38 0.45 0.34 -
P/RPS 0.24 0.24 0.26 0.24 0.25 0.37 0.26 -1.32%
P/EPS 13.58 4.05 5.22 6.91 6.08 9.04 13.37 0.25%
EY 7.37 24.67 19.15 14.47 16.44 11.06 7.48 -0.24%
DY 2.63 4.88 4.88 4.41 3.95 3.33 2.94 -1.83%
P/NAPS 0.43 0.46 0.51 0.45 0.54 0.67 0.55 -4.01%
Price Multiplier on Announcement Date
31/07/12 31/07/11 31/07/10 31/07/09 31/07/08 31/07/07 31/07/06 CAGR
Date 27/09/12 28/09/11 24/09/10 28/09/09 24/09/08 26/09/07 26/09/06 -
Price 0.40 0.38 0.40 0.38 0.40 0.40 0.35 -
P/RPS 0.25 0.22 0.26 0.27 0.26 0.33 0.27 -1.27%
P/EPS 14.29 3.76 5.09 7.73 6.40 8.04 13.76 0.63%
EY 7.00 26.62 19.63 12.94 15.62 12.44 7.27 -0.62%
DY 2.50 5.26 5.00 3.95 3.75 3.75 2.86 -2.21%
P/NAPS 0.45 0.43 0.49 0.51 0.56 0.60 0.56 -3.57%

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