Highlights

[KEINHIN] YoY Quarter Result on 2020-01-31 [#3]

Stock [KEINHIN]: KEIN HING INTERNATIONAL BHD
Announcement Date 26-Mar-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Apr-2020
Quarter 31-Jan-2020  [#3]
Profit Trend QoQ -     -25.66%    YoY -     20.36%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Revenue 51,875 56,946 59,845 53,024 58,813 46,147 39,461 4.66%
  YoY % -8.90% -4.84% 12.86% -9.84% 27.45% 16.94% -
  Horiz. % 131.46% 144.31% 151.66% 134.37% 149.04% 116.94% 100.00%
PBT 682 1,766 632 2,533 5,822 1,149 2,307 -18.37%
  YoY % -61.38% 179.43% -75.05% -56.49% 406.70% -50.20% -
  Horiz. % 29.56% 76.55% 27.39% 109.80% 252.36% 49.80% 100.00%
Tax 254 -801 -529 -252 -1,410 -185 -513 -
  YoY % 131.71% -51.42% -109.92% 82.13% -662.16% 63.94% -
  Horiz. % -49.51% 156.14% 103.12% 49.12% 274.85% 36.06% 100.00%
NP 936 965 103 2,281 4,412 964 1,794 -10.27%
  YoY % -3.01% 836.89% -95.48% -48.30% 357.68% -46.27% -
  Horiz. % 52.17% 53.79% 5.74% 127.15% 245.93% 53.73% 100.00%
NP to SH 733 609 -656 1,922 3,828 674 1,224 -8.19%
  YoY % 20.36% 192.84% -134.13% -49.79% 467.95% -44.93% -
  Horiz. % 59.89% 49.75% -53.59% 157.03% 312.75% 55.07% 100.00%
Tax Rate -37.24 % 45.36 % 83.70 % 9.95 % 24.22 % 16.10 % 22.24 % -
  YoY % -182.10% -45.81% 741.21% -58.92% 50.43% -27.61% -
  Horiz. % -167.45% 203.96% 376.35% 44.74% 108.90% 72.39% 100.00%
Total Cost 50,939 55,981 59,742 50,743 54,401 45,183 37,667 5.16%
  YoY % -9.01% -6.30% 17.73% -6.72% 20.40% 19.95% -
  Horiz. % 135.24% 148.62% 158.61% 134.71% 144.43% 119.95% 100.00%
Net Worth 113,255 111,077 105,633 106,920 101,969 90,090 88,109 4.27%
  YoY % 1.96% 5.15% -1.20% 4.85% 13.19% 2.25% -
  Horiz. % 128.54% 126.07% 119.89% 121.35% 115.73% 102.25% 100.00%
Dividend
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Net Worth 113,255 111,077 105,633 106,920 101,969 90,090 88,109 4.27%
  YoY % 1.96% 5.15% -1.20% 4.85% 13.19% 2.25% -
  Horiz. % 128.54% 126.07% 119.89% 121.35% 115.73% 102.25% 100.00%
NOSH 108,900 108,900 108,900 99,000 99,000 99,000 99,000 1.60%
  YoY % 0.00% 0.00% 10.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.00% 110.00% 110.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
NP Margin 1.80 % 1.69 % 0.17 % 4.30 % 7.50 % 2.09 % 4.55 % -14.31%
  YoY % 6.51% 894.12% -96.05% -42.67% 258.85% -54.07% -
  Horiz. % 39.56% 37.14% 3.74% 94.51% 164.84% 45.93% 100.00%
ROE 0.65 % 0.55 % -0.62 % 1.80 % 3.75 % 0.75 % 1.39 % -11.89%
  YoY % 18.18% 188.71% -134.44% -52.00% 400.00% -46.04% -
  Horiz. % 46.76% 39.57% -44.60% 129.50% 269.78% 53.96% 100.00%
Per Share
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 47.64 52.29 54.95 53.56 59.41 46.61 39.86 3.01%
  YoY % -8.89% -4.84% 2.60% -9.85% 27.46% 16.93% -
  Horiz. % 119.52% 131.18% 137.86% 134.37% 149.05% 116.93% 100.00%
EPS 0.67 0.56 -0.60 1.94 3.87 0.68 1.24 -9.75%
  YoY % 19.64% 193.33% -130.93% -49.87% 469.12% -45.16% -
  Horiz. % 54.03% 45.16% -48.39% 156.45% 312.10% 54.84% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 1.0200 0.9700 1.0800 1.0300 0.9100 0.8900 2.63%
  YoY % 1.96% 5.15% -10.19% 4.85% 13.19% 2.25% -
  Horiz. % 116.85% 114.61% 108.99% 121.35% 115.73% 102.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 108,900
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
RPS 47.64 52.29 54.95 48.69 54.01 42.38 36.24 4.66%
  YoY % -8.89% -4.84% 12.86% -9.85% 27.44% 16.94% -
  Horiz. % 131.46% 144.29% 151.63% 134.35% 149.03% 116.94% 100.00%
EPS 0.67 0.56 -0.60 1.76 3.52 0.62 1.12 -8.20%
  YoY % 19.64% 193.33% -134.09% -50.00% 467.74% -44.64% -
  Horiz. % 59.82% 50.00% -53.57% 157.14% 314.29% 55.36% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0400 1.0200 0.9700 0.9818 0.9364 0.8273 0.8091 4.27%
  YoY % 1.96% 5.15% -1.20% 4.85% 13.19% 2.25% -
  Horiz. % 128.54% 126.07% 119.89% 121.34% 115.73% 102.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 31/01/20 31/01/19 30/01/18 31/01/17 29/01/16 30/01/15 30/01/14 -
Price 0.4600 0.5300 0.5300 0.7300 0.9650 0.3850 0.3500 -
P/RPS 0.97 1.01 0.96 1.36 1.62 0.83 0.88 1.64%
  YoY % -3.96% 5.21% -29.41% -16.05% 95.18% -5.68% -
  Horiz. % 110.23% 114.77% 109.09% 154.55% 184.09% 94.32% 100.00%
P/EPS 68.34 94.77 -87.98 37.60 24.96 56.55 28.31 15.81%
  YoY % -27.89% 207.72% -333.99% 50.64% -55.86% 99.75% -
  Horiz. % 241.40% 334.76% -310.77% 132.82% 88.17% 199.75% 100.00%
EY 1.46 1.06 -1.14 2.66 4.01 1.77 3.53 -13.68%
  YoY % 37.74% 192.98% -142.86% -33.67% 126.55% -49.86% -
  Horiz. % 41.36% 30.03% -32.29% 75.35% 113.60% 50.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.44 0.52 0.55 0.68 0.94 0.42 0.39 2.03%
  YoY % -15.38% -5.45% -19.12% -27.66% 123.81% 7.69% -
  Horiz. % 112.82% 133.33% 141.03% 174.36% 241.03% 107.69% 100.00%
Price Multiplier on Announcement Date
31/01/20 31/01/19 31/01/18 31/01/17 31/01/16 31/01/15 31/01/14 CAGR
Date 26/03/20 28/03/19 23/03/18 17/03/17 16/03/16 27/03/15 28/03/14 -
Price 0.2700 0.6250 0.4700 0.8250 0.9500 0.4250 0.3750 -
P/RPS 0.57 1.20 0.86 1.54 1.60 0.91 0.94 -8.00%
  YoY % -52.50% 39.53% -44.16% -3.75% 75.82% -3.19% -
  Horiz. % 60.64% 127.66% 91.49% 163.83% 170.21% 96.81% 100.00%
P/EPS 40.11 111.76 -78.02 42.49 24.57 62.43 30.33 4.77%
  YoY % -64.11% 243.25% -283.62% 72.93% -60.64% 105.84% -
  Horiz. % 132.25% 368.48% -257.24% 140.09% 81.01% 205.84% 100.00%
EY 2.49 0.89 -1.28 2.35 4.07 1.60 3.30 -4.58%
  YoY % 179.78% 169.53% -154.47% -42.26% 154.38% -51.52% -
  Horiz. % 75.45% 26.97% -38.79% 71.21% 123.33% 48.48% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.26 0.61 0.48 0.76 0.92 0.47 0.42 -7.68%
  YoY % -57.38% 27.08% -36.84% -17.39% 95.74% 11.90% -
  Horiz. % 61.90% 145.24% 114.29% 180.95% 219.05% 111.90% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

420  300  398  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MLAB 0.0150.00 
 CAREPLS 0.265+0.04 
 SAPNRG 0.0750.00 
 VC 0.05+0.02 
 HSI-H8M 0.69+0.03 
 ARMADA 0.13-0.005 
 HSI-C9J 0.17-0.035 
 SANICHI 0.05+0.005 
 EKOVEST 0.37-0.01 
 HIBISCS 0.315-0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers