[KIMHIN] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[KIMHIN] KIM HIN INDUSTRY BHD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -112.68%
YoY- -102.73%
Quarter Report
Latest QR
Upcoming QR
KIMHIN's Result
KIMHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 222,532 246,559 249,306 250,458 234,932 267,409 262,232 -10.35%
PBT 1,944 7,410 10,286 4,176 4,944 21,035 17,220 -76.61%
Tax -4,296 -4,973 -4,250 -4,104 -1,500 -7,062 -3,865 7.29%
NP -2,352 2,437 6,036 72 3,444 13,973 13,354 -
-
NP to SH -2,232 1,725 5,514 -464 3,660 12,911 12,485 -
-
Tax Rate 220.99% 67.11% 41.32% 98.28% 30.34% 33.57% 22.44% -
Total Cost 224,884 244,122 243,270 250,386 231,488 253,436 248,877 -6.52%
-
Net Worth 438,030 438,486 443,042 433,976 442,249 445,336 442,382 -0.65%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 6,982 9,346 - - 6,980 9,303 -
Div Payout % - 404.77% 169.49% - - 54.06% 74.52% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 438,030 438,486 443,042 433,976 442,249 445,336 442,382 -0.65%
NOSH 139,499 139,645 140,203 136,470 138,636 139,603 139,552 -0.02%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -1.06% 0.99% 2.42% 0.03% 1.47% 5.23% 5.09% -
ROE -0.51% 0.39% 1.24% -0.11% 0.83% 2.90% 2.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 159.52 176.56 177.82 183.53 169.46 191.55 187.91 -10.33%
EPS -1.60 1.23 3.93 -0.34 2.64 9.30 8.95 -
DPS 0.00 5.00 6.67 0.00 0.00 5.00 6.67 -
NAPS 3.14 3.14 3.16 3.18 3.19 3.19 3.17 -0.63%
Adjusted Per Share Value based on latest NOSH - 139,878
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 143.00 158.44 160.21 160.95 150.97 171.84 168.51 -10.35%
EPS -1.43 1.11 3.54 -0.30 2.35 8.30 8.02 -
DPS 0.00 4.49 6.01 0.00 0.00 4.49 5.98 -
NAPS 2.8148 2.8177 2.847 2.7888 2.8419 2.8618 2.8428 -0.65%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.22 1.25 1.25 1.26 1.27 1.26 1.25 -
P/RPS 0.76 0.71 0.70 0.69 0.75 0.66 0.67 8.75%
P/EPS -76.25 101.19 31.78 -370.59 48.11 13.62 13.97 -
EY -1.31 0.99 3.15 -0.27 2.08 7.34 7.16 -
DY 0.00 4.00 5.33 0.00 0.00 3.97 5.33 -
P/NAPS 0.39 0.40 0.40 0.40 0.40 0.39 0.39 0.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 22/05/13 22/02/13 22/11/12 24/08/12 24/05/12 29/02/12 17/11/11 -
Price 1.29 1.25 1.25 1.26 1.26 1.31 1.24 -
P/RPS 0.81 0.71 0.70 0.69 0.74 0.68 0.66 14.61%
P/EPS -80.63 101.19 31.78 -370.59 47.73 14.16 13.86 -
EY -1.24 0.99 3.15 -0.27 2.10 7.06 7.22 -
DY 0.00 4.00 5.33 0.00 0.00 3.82 5.38 -
P/NAPS 0.41 0.40 0.40 0.40 0.39 0.41 0.39 3.38%

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